| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 3 721.00 | 3 721.00 | | 3 721.00 |
AH Goodwill | 4 925.00 | 493.00 | 4 432.00 | 4 925.00 |
AR Technical installations, industrial equipment and tools | 27 206.00 | 27 206.00 | | 27 206.00 |
AT Other tangible assets | 17 712.00 | 17 712.00 | | 17 712.00 |
BH Other financial assets | 17 925.00 | | 17 925.00 | 17 925.00 |
BJ TOTAL (I) | 71 489.00 | 49 132.00 | 22 357.00 | 71 489.00 |
BL Raw materials, supplies | 29 639.00 | | 29 639.00 | 29 639.00 |
BN Goods in progress | | | | |
BX Customers and related accounts | 56 641.00 | 890.00 | 55 751.00 | 56 641.00 |
BZ Other receivables | 21 255.00 | | 21 255.00 | 21 255.00 |
CF Cash and cash equivalents | 14.00 | | 14.00 | 14.00 |
CH Prepaid expenses | 18 624.00 | | 18 624.00 | 18 624.00 |
CJ TOTAL (II) | 126 174.00 | 890.00 | 125 284.00 | 126 174.00 |
CO Grand total (0 to V) | 197 663.00 | 50 022.00 | 147 641.00 | 197 663.00 |
CP Shares due in less than one year | 17 925.00 | | | 17 925.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 6 500.00 | 6 500.00 | | 6 500.00 |
DD Legal reserve (1) | 650.00 | 650.00 | | 650.00 |
DG Other reserves | 15 257.00 | 15 257.00 | | 15 257.00 |
DH Retained earnings | -60 818.00 | 10 564.00 | | -60 818.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -135 508.00 | -71 382.00 | | -135 508.00 |
DL TOTAL (I) | -173 918.00 | -38 411.00 | | -173 918.00 |
DU Loans and Debts from Credit Institutions (3) | 112 527.00 | 104 322.00 | | 112 527.00 |
DV Miscellaneous Loans and Financial Debts (4) | 64 000.00 | 50 000.00 | | 64 000.00 |
DX Trade payables and related accounts | 59 050.00 | 67 707.00 | | 59 050.00 |
DY Tax and social security liabilities | 82 412.00 | 79 396.00 | | 82 412.00 |
EA Other liabilities | 3 570.00 | | | 3 570.00 |
EC TOTAL (IV) | 321 559.00 | 301 426.00 | | 321 559.00 |
EE Grand total (I to V) | 147 641.00 | 263 015.00 | | 147 641.00 |
EG Accrued income and payables due within one year | 321 559.00 | 301 426.00 | | 321 559.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 75 794.00 | | | 75 794.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | 355 389.00 | | 355 389.00 | 355 389.00 |
FJ Net sales | 355 389.00 | | 355 389.00 | 355 389.00 |
FM Inventory production | | | -48 263.00 | |
FO Operating subsidies | | | 2 000.00 | |
FR Total operating income (I) | | | 309 126.00 | |
FU Purchases of raw materials and other supplies | | | 60 702.00 | |
FV Inventory change (raw materials and supplies) | | | 15 766.00 | |
FW Other purchases and external expenses | | | 148 312.00 | |
FX Taxes, duties, and similar payments | | | 15 548.00 | |
FY Salaries and Wages | | | 142 477.00 | |
FZ Social Security Contributions | | | 54 934.00 | |
GA Operating Expenses - Depreciation and Amortization | | | | |
GE Other Expenses | | | 190.00 | |
GF Total Operating Expenses (II) | | | 437 928.00 | |
GG - OPERATING RESULT (I - II) | | | -128 803.00 | |
GR Interest and similar expenses | | | 6 635.00 | |
GU Total financial expenses (VI) | | | 6 635.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -6 635.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -135 438.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A4 Equity method investments | | 53.00 | | |
HA Exceptional income from management transactions | | 300.00 | | |
HB Exceptional income from capital transactions | | 31 000.00 | | |
HD Total exceptional income (VII) | | 31 300.00 | | |
HE Exceptional expenses on management operations | 70.00 | 3 391.00 | | 70.00 |
HF Exceptional expenses on capital transactions | | 25 003.00 | | |
HH Total exceptional expenses (VIII) | 70.00 | 28 393.00 | | 70.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -70.00 | 2 907.00 | | -70.00 |
HL TOTAL REVENUE (I + III + V + VII) | 309 126.00 | 610 768.00 | | 309 126.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 444 634.00 | 682 151.00 | | 444 634.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -135 508.00 | -71 382.00 | | -135 508.00 |
HP References: Equipment leasing | | 4 396.00 | | |
| |
| 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 | 71 489.00 | | | 71 489.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | | -1.00 | | |
I3 DECREASES Total Financial Fixed Assets | | | 17 925.00 | |
I4 DECREASES Grand Total | | | 71 489.00 | |
IO DECREASES Total including other intangible assets | | | 8 646.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 44 918.00 | |
KD ACQUISITIONS Total including other intangible assets | 8 646.00 | | | 8 646.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 44 918.00 | | | 44 918.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 17 925.00 | | | 17 925.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 48 639.00 | | | 48 639.00 |
PE DEPRECIATION Total including other intangible assets | 3 721.00 | | | 3 721.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 44 918.00 | | | 44 918.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6A on fixed assets – intangible | 493.00 | | | 493.00 |
6T Receivables | 890.00 | | | 890.00 |
7B Total provisions for depreciation | 1 383.00 | | | 1 383.00 |
7C Grand total | 1 383.00 | | | 1 383.00 |
| |
| 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 | 59 050.00 | 59 050.00 | | 59 050.00 |
8C Staff and Related Accounts | 23 676.00 | 23 676.00 | | 23 676.00 |
8D Social Security and Other Social Organizations | 18 004.00 | 18 004.00 | | 18 004.00 |
8K Other liabilities (including liabilities related to repo transactions) | 3 570.00 | 3 570.00 | | 3 570.00 |
UT Other financial assets | 17 925.00 | 17 925.00 | | 17 925.00 |
UX Other trade receivables | 55 577.00 | 55 577.00 | | 55 577.00 |
UY Staff and related accounts | 1 453.00 | 1 453.00 | | 1 453.00 |
VA Doubtful or disputed receivables | 1 064.00 | 1 064.00 | | 1 064.00 |
VB VAT | 1 866.00 | 1 866.00 | | 1 866.00 |
VG Loans with a maturity of up to one year at origin | 76 245.00 | 76 245.00 | | 76 245.00 |
VH Loans with a maturity of more than one year at origin | 36 282.00 | 36 282.00 | | 36 282.00 |
VI Group and Associates | 64 000.00 | 64 000.00 | | 64 000.00 |
VK Loans repaid during the year | 9 719.00 | | | 9 719.00 |
VM Income taxes | 7 589.00 | 7 589.00 | | 7 589.00 |
VQ Other Taxes, Duties, and Similar Debts | 1 902.00 | 1 902.00 | | 1 902.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 10 347.00 | 10 347.00 | | 10 347.00 |
VS Prepaid expenses | 18 624.00 | 18 624.00 | | 18 624.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 114 446.00 | 114 446.00 | | 114 446.00 |
VW VAT | 38 831.00 | 38 831.00 | | 38 831.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 321 559.00 | 321 559.00 | | 321 559.00 |
| |
| 11 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
9Z Other taxes, duties, and similar payments | 15 548.00 | 25 476.00 | | 15 548.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 5 153.00 | 9 331.00 | | 5 153.00 |
ST Other accounts | 33 391.00 | 40 587.00 | | 33 391.00 |
XQ Rental, rental and co-ownership charges | 75 288.00 | 79 606.00 | | 75 288.00 |
YQ Equipment leasing commitment | 12 923.00 | 21 714.00 | | 12 923.00 |
YT Subcontracting | 34 480.00 | 62 038.00 | | 34 480.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 15 548.00 | 25 476.00 | | 15 548.00 |
YY Amount of VAT collected | 66 232.00 | 106 109.00 | | 66 232.00 |
YZ Total deductible VAT on goods and services | 36 166.00 | 54 233.00 | | 36 166.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 148 312.00 | 191 562.00 | | 148 312.00 |
| |
| 16 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
YP Average staff number | 5.00 | | | 5.00 |
