| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AP Buildings | 96 924.00 | 96 894.00 | 30.00 | 96 924.00 |
AR Technical installations, industrial equipment and tools | 1 984.00 | 1 984.00 | | 1 984.00 |
AT Other tangible assets | 62 857.00 | 51 987.00 | 10 870.00 | 62 857.00 |
BD Other fixed assets | 100.00 | | 100.00 | 100.00 |
BH Other financial assets | 13 297.00 | | 13 297.00 | 13 297.00 |
BJ TOTAL (I) | 175 162.00 | 150 865.00 | 24 297.00 | 175 162.00 |
BV Advances and down payments on orders | 500.00 | | 500.00 | 500.00 |
BX Customers and related accounts | 12 932.00 | | 12 932.00 | 12 932.00 |
BZ Other receivables | 59 837.00 | | 59 837.00 | 59 837.00 |
CF Cash and cash equivalents | 357 679.00 | | 357 679.00 | 357 679.00 |
CJ TOTAL (II) | 430 948.00 | | 430 948.00 | 430 948.00 |
CO Grand total (0 to V) | 606 110.00 | 150 865.00 | 455 245.00 | 606 110.00 |
CP Shares due in less than one year | 13 297.00 | | | 13 297.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 37 000.00 | 37 000.00 | | 37 000.00 |
DD Legal reserve (1) | 3 700.00 | 3 700.00 | | 3 700.00 |
DH Retained earnings | -63 229.00 | -68 107.00 | | -63 229.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 205 885.00 | 4 879.00 | | 205 885.00 |
DK Regulated provisions | 10 326.00 | 14 018.00 | | 10 326.00 |
DL TOTAL (I) | 193 683.00 | -8 510.00 | | 193 683.00 |
DU Loans and Debts from Credit Institutions (3) | | 126.00 | | |
DV Miscellaneous Loans and Financial Debts (4) | 41 398.00 | 39 363.00 | | 41 398.00 |
DX Trade payables and related accounts | 215 669.00 | 184 356.00 | | 215 669.00 |
DY Tax and social security liabilities | 4 496.00 | 7 363.00 | | 4 496.00 |
EA Other liabilities | | 232 760.00 | | |
EC TOTAL (IV) | 261 563.00 | 463 967.00 | | 261 563.00 |
EE Grand total (I to V) | 455 245.00 | 455 457.00 | | 455 245.00 |
EG Accrued income and payables due within one year | 220 164.00 | 463 967.00 | | 220 164.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | | 126.00 | | |
EI Including equity loans | 41 398.00 | | | 41 398.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 41 556.00 | | 41 556.00 | 41 556.00 |
FJ Net sales | 41 556.00 | | 41 556.00 | 41 556.00 |
FQ Other income | | | 476.00 | |
FR Total operating income (I) | | | 42 032.00 | |
FU Purchases of raw materials and other supplies | | | 1 451.00 | |
FV Inventory change (raw materials and supplies) | | | | |
FW Other purchases and external expenses | | | 143 875.00 | |
FX Taxes, duties, and similar payments | | | 2 699.00 | |
FZ Social Security Contributions | | | | |
GA Operating Expenses - Depreciation and Amortization | | | 3 616.00 | |
GE Other Expenses | | | 1 179.00 | |
GF Total Operating Expenses (II) | | | 152 821.00 | |
GG - OPERATING RESULT (I - II) | | | -110 789.00 | |
GL Other interest and similar income | | | 258.00 | |
GP Total financial income (V) | | | 258.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 258.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -110 531.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 16 000.00 | 11 060.00 | | 16 000.00 |
HB Exceptional income from capital transactions | 298 030.00 | 85 000.00 | | 298 030.00 |
HC Reversals of provisions and transfers of expenses | 3 768.00 | 47 567.00 | | 3 768.00 |
HD Total exceptional income (VII) | 317 798.00 | 143 627.00 | | 317 798.00 |
HE Exceptional expenses on management operations | | 1 913.00 | | |
HF Exceptional expenses on capital transactions | 1 383.00 | 39 833.00 | | 1 383.00 |
HG Exceptional depreciation and provisions | | 1 376.00 | | |
HH Total exceptional expenses (VIII) | 1 383.00 | 43 122.00 | | 1 383.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 316 415.00 | 100 505.00 | | 316 415.00 |
HL TOTAL REVENUE (I + III + V + VII) | 360 088.00 | 179 022.00 | | 360 088.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 154 203.00 | 174 143.00 | | 154 203.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 205 885.00 | 4 879.00 | | 205 885.00 |
| |
| 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 | 216 701.00 | | 650.00 | 216 701.00 |
I3 DECREASES Total Financial Fixed Assets | | | 13 397.00 | |
I4 DECREASES Grand Total | | 42 189.00 | 175 162.00 | |
IO DECREASES Total including other intangible assets | | 600.00 | | |
IY DECREASES Total Tangible Fixed Assets | | 41 589.00 | 161 765.00 | |
KD ACQUISITIONS Total including other intangible assets | 600.00 | | | 600.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 202 704.00 | | 650.00 | 202 704.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 13 397.00 | | | 13 397.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 188 997.00 | 3 616.00 | 41 748.00 | 188 997.00 |
PE DEPRECIATION Total including other intangible assets | 600.00 | | 600.00 | 600.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 188 397.00 | 3 616.00 | 41 148.00 | 188 397.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 14 018.00 | 76.00 | 3 768.00 | 14 018.00 |
7C Grand total | 14 018.00 | 76.00 | 3 768.00 | 14 018.00 |
UJ - Exceptional | | | 3 768.00 | |
| |
| 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 | 215 669.00 | 215 669.00 | | 215 669.00 |
8C Staff and Related Accounts | 186.00 | 186.00 | | 186.00 |
8D Social Security and Other Social Organizations | 120.00 | 120.00 | | 120.00 |
UT Other financial assets | 13 297.00 | 13 297.00 | | 13 297.00 |
UX Other trade receivables | 12 932.00 | 12 932.00 | | 12 932.00 |
VB VAT | 50 946.00 | 50 946.00 | | 50 946.00 |
VI Group and Associates | 41 398.00 | | 41 398.00 | 41 398.00 |
VQ Other Taxes, Duties, and Similar Debts | 2 034.00 | 2 034.00 | | 2 034.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 8 891.00 | 8 891.00 | | 8 891.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 86 066.00 | 86 066.00 | | 86 066.00 |
VW VAT | 2 155.00 | 2 155.00 | | 2 155.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 261 563.00 | 220 164.00 | 41 398.00 | 261 563.00 |
