| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 830.00 | 513.00 | 316.00 | 830.00 |
AR Technical installations, industrial equipment and tools | 1 528.00 | 1 266.00 | 262.00 | 1 528.00 |
AT Other tangible assets | 4 681.00 | 4 681.00 | | 4 681.00 |
BH Other financial assets | 2 039.00 | | 2 039.00 | 2 039.00 |
BJ TOTAL (I) | 9 120.00 | 6 460.00 | 2 659.00 | 9 120.00 |
BT Goods | | | | |
BX Customers and related accounts | 55 187.00 | 21 892.00 | 33 295.00 | 55 187.00 |
BZ Other receivables | 6 688.00 | | 6 688.00 | 6 688.00 |
CF Cash and cash equivalents | 25 360.00 | | 25 360.00 | 25 360.00 |
CH Prepaid expenses | 973.00 | | 973.00 | 973.00 |
CJ TOTAL (II) | 88 208.00 | 21 892.00 | 66 316.00 | 88 208.00 |
CO Grand total (0 to V) | 97 327.00 | 28 352.00 | 68 976.00 | 97 327.00 |
CP Shares due in less than one year | 2 039.00 | | | 2 039.00 |
CU Other investments | 42.00 | | 42.00 | 42.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 40 000.00 | 40 000.00 | | 40 000.00 |
DD Legal reserve (1) | 207.00 | 207.00 | | 207.00 |
DG Other reserves | 3 920.00 | 3 920.00 | | 3 920.00 |
DH Retained earnings | -337 874.00 | -258 004.00 | | -337 874.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -48 726.00 | -79 870.00 | | -48 726.00 |
DL TOTAL (I) | -342 473.00 | -293 747.00 | | -342 473.00 |
DU Loans and Debts from Credit Institutions (3) | 74.00 | 84.00 | | 74.00 |
DV Miscellaneous Loans and Financial Debts (4) | 337 008.00 | 288 081.00 | | 337 008.00 |
DW Advances and down payments received on current orders | | 710.00 | | |
DX Trade payables and related accounts | 46 975.00 | 37 172.00 | | 46 975.00 |
DY Tax and social security liabilities | 9 746.00 | 12 809.00 | | 9 746.00 |
EA Other liabilities | 17 645.00 | 17 031.00 | | 17 645.00 |
EB Prepaid income (2) | | 12.00 | | |
EC TOTAL (IV) | 411 448.00 | 355 900.00 | | 411 448.00 |
EE Grand total (I to V) | 68 976.00 | 62 153.00 | | 68 976.00 |
EG Accrued income and payables due within one year | 411 448.00 | 355 190.00 | | 411 448.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 74.00 | 84.00 | | 74.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 71 788.00 | | 71 788.00 | 71 788.00 |
FD Production sold - goods | 3 355.00 | | 3 355.00 | 3 355.00 |
FG Production sold - services | 65 696.00 | | 65 696.00 | 65 696.00 |
FJ Net sales | 140 839.00 | | 140 839.00 | 140 839.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 559.00 | |
FQ Other income | | | 282.00 | |
FR Total operating income (I) | | | 141 679.00 | |
FS Purchases of goods (including customs duties) | | | 41 757.00 | |
FT Inventory change (goods) | | | 133.00 | |
FW Other purchases and external expenses | | | 86 409.00 | |
FX Taxes, duties, and similar payments | | | 1 385.00 | |
FY Salaries and Wages | | | 48 965.00 | |
FZ Social Security Contributions | | | 10 992.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 597.00 | |
GC Operating Expenses - Current Assets: Provisions | | | | |
GE Other Expenses | | | 169.00 | |
GF Total Operating Expenses (II) | | | 190 406.00 | |
GG - OPERATING RESULT (I - II) | | | -48 727.00 | |
GK Income from other securities and fixed asset receivables | | | 1.00 | |
GL Other interest and similar income | | | | |
GP Total financial income (V) | | | 1.00 | |
GR Interest and similar expenses | | | | |
GU Total financial expenses (VI) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | 1.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -48 726.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 141 680.00 | 178 213.00 | | 141 680.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 190 406.00 | 258 083.00 | | 190 406.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -48 726.00 | -79 870.00 | | -48 726.00 |
| |
| 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 | 9 030.00 | | 99.00 | 9 030.00 |
I3 DECREASES Total Financial Fixed Assets | | 9.00 | 2 081.00 | |
I4 DECREASES Grand Total | | 9.00 | 9 120.00 | |
IO DECREASES Total including other intangible assets | | | 830.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 6 209.00 | |
KD ACQUISITIONS Total including other intangible assets | 830.00 | | | 830.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 6 209.00 | | | 6 209.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 991.00 | | 99.00 | 1 991.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 5 863.00 | 597.00 | | 5 863.00 |
PE DEPRECIATION Total including other intangible assets | 263.00 | 250.00 | | 263.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 5 600.00 | 347.00 | | 5 600.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6T Receivables | 22 450.00 | | 559.00 | 22 450.00 |
7B Total provisions for depreciation | 22 450.00 | | 559.00 | 22 450.00 |
7C Grand total | 22 450.00 | | 559.00 | 22 450.00 |
UE of which provisions and reversals: - Operating | | | 559.00 | |
| |
| 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 | 337 008.00 | 337 008.00 | | 337 008.00 |
8B Suppliers and Related Accounts | 46 975.00 | 46 975.00 | | 46 975.00 |
8C Staff and Related Accounts | 4 162.00 | 4 162.00 | | 4 162.00 |
8D Social Security and Other Social Organizations | 4 525.00 | 4 525.00 | | 4 525.00 |
8K Other liabilities (including liabilities related to repo transactions) | 17 645.00 | 17 645.00 | | 17 645.00 |
UT Other financial assets | 2 039.00 | 2 039.00 | | 2 039.00 |
UX Other trade receivables | 28 917.00 | 28 917.00 | | 28 917.00 |
VA Doubtful or disputed receivables | 26 270.00 | 26 270.00 | | 26 270.00 |
VB VAT | 3 327.00 | 3 327.00 | | 3 327.00 |
VG Loans with a maturity of up to one year at origin | 74.00 | 74.00 | | 74.00 |
VM Income taxes | 2 956.00 | 2 956.00 | | 2 956.00 |
VQ Other Taxes, Duties, and Similar Debts | 123.00 | 123.00 | | 123.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 405.00 | 405.00 | | 405.00 |
VS Prepaid expenses | 973.00 | 973.00 | | 973.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 64 887.00 | 64 887.00 | | 64 887.00 |
VW VAT | 936.00 | 936.00 | | 936.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 411 448.00 | 411 448.00 | | 411 448.00 |
