| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 490.00 | 490.00 | | 490.00 |
AH Goodwill | 52 418.00 | | 52 418.00 | 52 418.00 |
AR Technical installations, industrial equipment and tools | 8 866.00 | 8 313.00 | 553.00 | 8 866.00 |
AT Other tangible assets | 14 420.00 | 6 227.00 | 8 193.00 | 14 420.00 |
BH Other financial assets | 251.00 | | 251.00 | 251.00 |
BJ TOTAL (I) | 76 445.00 | 15 030.00 | 61 415.00 | 76 445.00 |
BL Raw materials, supplies | 4 200.00 | | 4 200.00 | 4 200.00 |
BV Advances and down payments on orders | | | | |
BX Customers and related accounts | 191 365.00 | | 191 365.00 | 191 365.00 |
BZ Other receivables | 56 662.00 | | 56 662.00 | 56 662.00 |
CJ TOTAL (II) | 252 228.00 | | 252 228.00 | 252 228.00 |
CO Grand total (0 to V) | 328 673.00 | 15 030.00 | 313 643.00 | 328 673.00 |
CP Shares due in less than one year | 251.00 | | | 251.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 90 000.00 | 90 000.00 | | 90 000.00 |
DD Legal reserve (1) | 9 000.00 | 9 000.00 | | 9 000.00 |
DH Retained earnings | -687.00 | -12 628.00 | | -687.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -9 437.00 | 11 941.00 | | -9 437.00 |
DL TOTAL (I) | 88 876.00 | 98 313.00 | | 88 876.00 |
DU Loans and Debts from Credit Institutions (3) | 24 913.00 | 32 627.00 | | 24 913.00 |
DV Miscellaneous Loans and Financial Debts (4) | 493.00 | 822.00 | | 493.00 |
DX Trade payables and related accounts | 96 314.00 | 104 600.00 | | 96 314.00 |
DY Tax and social security liabilities | 103 047.00 | 83 602.00 | | 103 047.00 |
EC TOTAL (IV) | 224 766.00 | 221 651.00 | | 224 766.00 |
EE Grand total (I to V) | 313 643.00 | 319 964.00 | | 313 643.00 |
EG Accrued income and payables due within one year | 224 766.00 | 221 651.00 | | 224 766.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 19 729.00 | 19 571.00 | | 19 729.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 952 183.00 | | 952 183.00 | 952 183.00 |
FJ Net sales | 952 183.00 | | 952 183.00 | 952 183.00 |
FO Operating subsidies | | | 1 333.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | | |
FQ Other income | | | 26.00 | |
FR Total operating income (I) | | | 953 543.00 | |
FU Purchases of raw materials and other supplies | | | 374 941.00 | |
FV Inventory change (raw materials and supplies) | | | 2 050.00 | |
FW Other purchases and external expenses | | | 246 993.00 | |
FX Taxes, duties, and similar payments | | | 13 626.00 | |
FY Salaries and Wages | | | 256 379.00 | |
FZ Social Security Contributions | | | 60 716.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 5 016.00 | |
GE Other Expenses | | | 1 317.00 | |
GF Total Operating Expenses (II) | | | 961 038.00 | |
GG - OPERATING RESULT (I - II) | | | -7 495.00 | |
GR Interest and similar expenses | | | 1 602.00 | |
GU Total financial expenses (VI) | | | 1 602.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1 602.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -9 097.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 678.00 | 497.00 | | 678.00 |
HD Total exceptional income (VII) | 678.00 | 497.00 | | 678.00 |
HE Exceptional expenses on management operations | 135.00 | 1 587.00 | | 135.00 |
HF Exceptional expenses on capital transactions | 1 411.00 | | | 1 411.00 |
HH Total exceptional expenses (VIII) | 1 546.00 | 1 587.00 | | 1 546.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -868.00 | -1 090.00 | | -868.00 |
HK Income tax | -528.00 | | | -528.00 |
HL TOTAL REVENUE (I + III + V + VII) | 954 221.00 | 1 044 637.00 | | 954 221.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 963 658.00 | 1 032 696.00 | | 963 658.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -9 437.00 | 11 941.00 | | -9 437.00 |
HP References: Equipment leasing | 11 006.00 | 7 337.00 | | 11 006.00 |
| |
| 5 - Fixed assets increase - decrease | Gross value at beginning of year - Item by item | Revaluation - Disposals | Acquisition - Gross value at year-end | |
0G ACQUISITIONS Total General Total | 83 345.00 | | | 83 345.00 |
I3 DECREASES Total Financial Fixed Assets | | | 251.00 | |
I4 DECREASES Grand Total | | 6 900.00 | 76 445.00 | |
IO DECREASES Total including other intangible assets | | | 52 908.00 | |
IY DECREASES Total Tangible Fixed Assets | | 6 900.00 | 23 286.00 | |
KD ACQUISITIONS Total including other intangible assets | 52 908.00 | | | 52 908.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 30 186.00 | | | 30 186.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 251.00 | | | 251.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 15 503.00 | 5 016.00 | 5 489.00 | 15 503.00 |
PE DEPRECIATION Total including other intangible assets | 490.00 | | | 490.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 15 013.00 | 5 016.00 | 5 489.00 | 15 013.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8B Suppliers and Related Accounts | 96 314.00 | 96 314.00 | | 96 314.00 |
8K Other liabilities (including liabilities related to repo transactions) | 493.00 | 493.00 | | 493.00 |
VG Loans with a maturity of up to one year at origin | 24 913.00 | 24 913.00 | | 24 913.00 |
VQ Other Taxes, Duties, and Similar Debts | 103 047.00 | 103 047.00 | | 103 047.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 248 279.00 | 248 279.00 | | 248 279.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 224 766.00 | 224 766.00 | | 224 766.00 |
