| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 1 500.00 | 1 500.00 | | 1 500.00 |
AT Other tangible assets | 2 157.00 | 2 157.00 | | 2 157.00 |
BH Other financial assets | 812.00 | | 812.00 | 812.00 |
BJ TOTAL (I) | 4 468.00 | 3 657.00 | 812.00 | 4 468.00 |
BR Intermediate and finished products | 10 965.00 | 9 592.00 | 1 373.00 | 10 965.00 |
BX Customers and related accounts | 35 264.00 | | 35 264.00 | 35 264.00 |
BZ Other receivables | 14 774.00 | | 14 774.00 | 14 774.00 |
CD Marketable securities | 103 266.00 | | 103 266.00 | 103 266.00 |
CF Cash and cash equivalents | 20 080.00 | | 20 080.00 | 20 080.00 |
CH Prepaid expenses | 49.00 | | 49.00 | 49.00 |
CJ TOTAL (II) | 184 398.00 | 9 592.00 | 174 806.00 | 184 398.00 |
CO Grand total (0 to V) | 188 866.00 | 13 248.00 | 175 618.00 | 188 866.00 |
CP Shares due in less than one year | 812.00 | | | 812.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 27 370.00 | 27 370.00 | | 27 370.00 |
DD Legal reserve (1) | 2 737.00 | 2 737.00 | | 2 737.00 |
DG Other reserves | 99 709.00 | 92 835.00 | | 99 709.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 26 690.00 | 6 874.00 | | 26 690.00 |
DL TOTAL (I) | 156 506.00 | 129 816.00 | | 156 506.00 |
DX Trade payables and related accounts | 5 062.00 | 5 375.00 | | 5 062.00 |
DY Tax and social security liabilities | 9 403.00 | 9 011.00 | | 9 403.00 |
EA Other liabilities | 150.00 | | | 150.00 |
EB Prepaid income (2) | 4 496.00 | 9 783.00 | | 4 496.00 |
EC TOTAL (IV) | 19 112.00 | 24 168.00 | | 19 112.00 |
EE Grand total (I to V) | 175 618.00 | 153 985.00 | | 175 618.00 |
EG Accrued income and payables due within one year | 19 112.00 | 24 168.00 | | 19 112.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | 23 254.00 | 54 441.00 | 77 695.00 | 23 254.00 |
FG Production sold - services | 198.00 | | 198.00 | 198.00 |
FJ Net sales | 23 452.00 | 54 441.00 | 77 893.00 | 23 452.00 |
FM Inventory production | | | -11 646.00 | |
FO Operating subsidies | | | 23 676.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 27 594.00 | |
FQ Other income | | | 27 637.00 | |
FR Total operating income (I) | | | 145 153.00 | |
FW Other purchases and external expenses | | | 43 348.00 | |
FX Taxes, duties, and similar payments | | | 1 186.00 | |
FY Salaries and Wages | | | 48 867.00 | |
FZ Social Security Contributions | | | 19 710.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 376.00 | |
GC Operating Expenses - Current Assets: Provisions | | | 9 592.00 | |
GE Other Expenses | | | 8 989.00 | |
GF Total Operating Expenses (II) | | | 132 068.00 | |
GG - OPERATING RESULT (I - II) | | | 13 085.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 13 085.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A3 TOTAL ASSETS | 27 624.00 | 5 496.00 | | 27 624.00 |
A4 Equity method investments | 115.00 | 235.00 | | 115.00 |
HE Exceptional expenses on management operations | | 42.00 | | |
HH Total exceptional expenses (VIII) | | 42.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -42.00 | | |
HK Income tax | -13 605.00 | -10 173.00 | | -13 605.00 |
HL TOTAL REVENUE (I + III + V + VII) | 145 153.00 | 115 182.00 | | 145 153.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 118 463.00 | 108 307.00 | | 118 463.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 26 690.00 | 6 874.00 | | 26 690.00 |
| |
| 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 | 4 468.00 | | | 4 468.00 |
I3 DECREASES Total Financial Fixed Assets | | | 812.00 | |
I4 DECREASES Grand Total | | | 4 468.00 | |
IO DECREASES Total including other intangible assets | | | 1 500.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 2 157.00 | |
KD ACQUISITIONS Total including other intangible assets | 1 500.00 | | | 1 500.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 2 157.00 | | | 2 157.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 812.00 | | | 812.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 3 281.00 | 376.00 | | 3 281.00 |
PE DEPRECIATION Total including other intangible assets | 1 500.00 | | | 1 500.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 1 781.00 | 376.00 | | 1 781.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6N Inventories and work in progress | 18 769.00 | 9 592.00 | 18 769.00 | 18 769.00 |
6T Receivables | 8 825.00 | | 8 825.00 | 8 825.00 |
7B Total provisions for depreciation | 27 594.00 | 9 592.00 | 27 594.00 | 27 594.00 |
7C Grand total | 27 594.00 | 9 592.00 | 27 594.00 | 27 594.00 |
UE of which provisions and reversals: - Operating | | 9 592.00 | 27 594.00 | |
| |
| 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 | 5 062.00 | 5 062.00 | | 5 062.00 |
8C Staff and Related Accounts | 2 721.00 | 2 721.00 | | 2 721.00 |
8D Social Security and Other Social Organizations | 3 510.00 | 3 510.00 | | 3 510.00 |
8K Other liabilities (including liabilities related to repo transactions) | 150.00 | 150.00 | | 150.00 |
8L Deferred income | 4 496.00 | 4 496.00 | | 4 496.00 |
UT Other financial assets | 812.00 | 812.00 | | 812.00 |
UX Other trade receivables | 35 264.00 | 35 264.00 | | 35 264.00 |
UY Staff and related accounts | 141.00 | 141.00 | | 141.00 |
VB VAT | 912.00 | 912.00 | | 912.00 |
VM Income taxes | 13 605.00 | 13 605.00 | | 13 605.00 |
VQ Other Taxes, Duties, and Similar Debts | 1 257.00 | 1 257.00 | | 1 257.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 116.00 | 116.00 | | 116.00 |
VS Prepaid expenses | 49.00 | 49.00 | | 49.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 50 898.00 | 50 898.00 | | 50 898.00 |
VW VAT | 1 915.00 | 1 915.00 | | 1 915.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 19 112.00 | 19 112.00 | | 19 112.00 |
