| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 187 188.00 | | 187 188.00 | 187 188.00 |
AT Other tangible assets | 28 447.00 | 28 447.00 | | 28 447.00 |
AV Fixed assets in progress | | | | |
BH Other financial assets | 1 350.00 | | 1 350.00 | 1 350.00 |
BJ TOTAL (I) | 216 985.00 | 28 447.00 | 188 538.00 | 216 985.00 |
BV Advances and down payments on orders | | | | |
BX Customers and related accounts | 289 748.00 | | 289 748.00 | 289 748.00 |
BZ Other receivables | 50 668.00 | | 50 668.00 | 50 668.00 |
CF Cash and cash equivalents | 495 740.00 | | 495 740.00 | 495 740.00 |
CJ TOTAL (II) | 836 157.00 | | 836 157.00 | 836 157.00 |
CO Grand total (0 to V) | 1 053 143.00 | 28 447.00 | 1 024 695.00 | 1 053 143.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 8 848 695.00 | 8 848 695.00 | | 8 848 695.00 |
DD Legal reserve (1) | 5 590.00 | 5 590.00 | | 5 590.00 |
DG Other reserves | 34 493.00 | 34 493.00 | | 34 493.00 |
DH Retained earnings | -11 697 197.00 | -11 714 492.00 | | -11 697 197.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 122 024.00 | 17 294.00 | | 122 024.00 |
DL TOTAL (I) | -2 686 394.00 | -2 808 418.00 | | -2 686 394.00 |
DP Provisions for Risks | 60 000.00 | | | 60 000.00 |
DR TOTAL (IV) | 60 000.00 | | | 60 000.00 |
DV Miscellaneous Loans and Financial Debts (4) | 3 144 230.00 | 3 324 079.00 | | 3 144 230.00 |
DX Trade payables and related accounts | 113 101.00 | 22 961.00 | | 113 101.00 |
DY Tax and social security liabilities | 393 757.00 | 323 089.00 | | 393 757.00 |
EA Other liabilities | | 34 878.00 | | |
EC TOTAL (IV) | 3 651 089.00 | 3 705 009.00 | | 3 651 089.00 |
EE Grand total (I to V) | 1 024 695.00 | 896 590.00 | | 1 024 695.00 |
EG Accrued income and payables due within one year | 506 859.00 | 380 928.00 | | 506 859.00 |
EI Including equity loans | 3 144 230.00 | | | 3 144 230.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | | 2 138 184.00 | |
FJ Net sales | | | 2 138 184.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | | |
FQ Other income | | | 136.00 | |
FR Total operating income (I) | | | 2 138 321.00 | |
FW Other purchases and external expenses | | | 384 492.00 | |
FX Taxes, duties, and similar payments | | | 17 313.00 | |
FY Salaries and Wages | | | 1 049 076.00 | |
FZ Social Security Contributions | | | 475 707.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 664.00 | |
GD Operating Expenses - Contingencies and Expenses: Provisions | | | 60 000.00 | |
GE Other Expenses | | | 7 731.00 | |
GF Total Operating Expenses (II) | | | 1 995 985.00 | |
GG - OPERATING RESULT (I - II) | | | 142 335.00 | |
GN Positive exchange differences | | | 268.00 | |
GP Total financial income (V) | | | 268.00 | |
GR Interest and similar expenses | | | 20 437.00 | |
GS Negative differences of foreign exchange | | | 13.00 | |
GU Total financial expenses (VI) | | | 20 451.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -20 183.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 122 151.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 127.00 | | | 127.00 |
HH Total exceptional expenses (VIII) | 127.00 | | | 127.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -127.00 | | | -127.00 |
HL TOTAL REVENUE (I + III + V + VII) | 2 138 589.00 | 1 365 662.00 | | 2 138 589.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 2 016 565.00 | 1 348 367.00 | | 2 016 565.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 122 024.00 | 17 294.00 | | 122 024.00 |
HP References: Equipment leasing | 39 625.00 | | | 39 625.00 |
| |
| 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 | 222 285.00 | | | 222 285.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 350.00 | |
I4 DECREASES Grand Total | | 5 299.00 | 216 985.00 | |
IO DECREASES Total including other intangible assets | | | 187 188.00 | |
IY DECREASES Total Tangible Fixed Assets | | 5 299.00 | 28 447.00 | |
KD ACQUISITIONS Total including other intangible assets | 187 188.00 | | | 187 188.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 33 747.00 | | | 33 747.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 350.00 | | | 1 350.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 26 782.00 | 1 664.00 | | 26 782.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 26 782.00 | 1 664.00 | | 26 782.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
5V Other provisions for risks and expenses | | | | |
5Z Total provisions for risks and expenses | | 60 000.00 | | |
7C Grand total | | 60 000.00 | | |
UE of which provisions and reversals: - Operating | | 60 000.00 | | |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 3 144 230.00 | | 3 144 230.00 | 3 144 230.00 |
8B Suppliers and Related Accounts | 113 101.00 | 113 101.00 | | 113 101.00 |
8C Staff and Related Accounts | 253 129.00 | 253 129.00 | | 253 129.00 |
8D Social Security and Other Social Organizations | 126 276.00 | 126 276.00 | | 126 276.00 |
UT Other financial assets | 1 350.00 | | 1 350.00 | 1 350.00 |
UX Other trade receivables | 289 748.00 | 289 748.00 | | 289 748.00 |
UY Staff and related accounts | 16 082.00 | 16 082.00 | | 16 082.00 |
VB VAT | 11 471.00 | 11 471.00 | | 11 471.00 |
VN Other taxes, similar payments | 3 913.00 | 3 913.00 | | 3 913.00 |
VQ Other Taxes, Duties, and Similar Debts | 14 351.00 | 14 351.00 | | 14 351.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 19 200.00 | 19 200.00 | | 19 200.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 341 767.00 | 340 417.00 | 1 350.00 | 341 767.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 3 651 089.00 | 506 859.00 | 3 144 230.00 | 3 651 089.00 |
