| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 2 329.00 | 2 329.00 | | 2 329.00 |
AH Goodwill | 19 209.00 | | 19 209.00 | 19 209.00 |
AP Buildings | 44 463.00 | 39 808.00 | 4 655.00 | 44 463.00 |
AR Technical installations, industrial equipment and tools | 7 726.00 | 7 726.00 | | 7 726.00 |
AT Other tangible assets | 46 245.00 | 46 245.00 | | 46 245.00 |
BD Other fixed assets | 1 350.00 | | 1 350.00 | 1 350.00 |
BH Other financial assets | 150.00 | | 150.00 | 150.00 |
BJ TOTAL (I) | 121 522.00 | 96 109.00 | 25 413.00 | 121 522.00 |
BL Raw materials, supplies | 4 566.00 | | 4 566.00 | 4 566.00 |
BV Advances and down payments on orders | 1 196.00 | | 1 196.00 | 1 196.00 |
BX Customers and related accounts | 181 435.00 | 19 117.00 | 162 319.00 | 181 435.00 |
BZ Other receivables | 116 248.00 | | 116 248.00 | 116 248.00 |
CF Cash and cash equivalents | 2 970.00 | | 2 970.00 | 2 970.00 |
CJ TOTAL (II) | 306 415.00 | 19 117.00 | 287 299.00 | 306 415.00 |
CO Grand total (0 to V) | 427 937.00 | 115 225.00 | 312 712.00 | 427 937.00 |
CU Other investments | 50.00 | | 50.00 | 50.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 8 000.00 | | | 8 000.00 |
DD Legal reserve (1) | 800.00 | | | 800.00 |
DH Retained earnings | -36 805.00 | | | -36 805.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -10 180.00 | | | -10 180.00 |
DL TOTAL (I) | -38 185.00 | | | -38 185.00 |
DU Loans and Debts from Credit Institutions (3) | 552.00 | | | 552.00 |
DV Miscellaneous Loans and Financial Debts (4) | 10 302.00 | | | 10 302.00 |
DW Advances and down payments received on current orders | 902.00 | | | 902.00 |
DX Trade payables and related accounts | 53 339.00 | | | 53 339.00 |
DY Tax and social security liabilities | 69 910.00 | | | 69 910.00 |
EA Other liabilities | 215 893.00 | | | 215 893.00 |
EC TOTAL (IV) | 350 897.00 | | | 350 897.00 |
EE Grand total (I to V) | 312 712.00 | | | 312 712.00 |
EG Accrued income and payables due within one year | 350 897.00 | | | 350 897.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 151.00 | | | 151.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 273.00 | | 273.00 | 273.00 |
FG Production sold - services | 105 971.00 | | 105 971.00 | 105 971.00 |
FJ Net sales | 106 244.00 | | 106 244.00 | 106 244.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 2 106.00 | |
FQ Other income | | | 13.00 | |
FR Total operating income (I) | | | 108 363.00 | |
FU Purchases of raw materials and other supplies | | | 7 960.00 | |
FV Inventory change (raw materials and supplies) | | | -4 566.00 | |
FW Other purchases and external expenses | | | 50 844.00 | |
FX Taxes, duties, and similar payments | | | -1 139.00 | |
FY Salaries and Wages | | | 47 968.00 | |
FZ Social Security Contributions | | | 22 490.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 552.00 | |
GE Other Expenses | | | 6.00 | |
GF Total Operating Expenses (II) | | | 125 115.00 | |
GG - OPERATING RESULT (I - II) | | | -16 752.00 | |
GR Interest and similar expenses | | | 16.00 | |
GU Total financial expenses (VI) | | | 16.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -16.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -16 769.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 2 106.00 | | | 2 106.00 |
HA Exceptional income from management transactions | 9 655.00 | | | 9 655.00 |
HD Total exceptional income (VII) | 9 655.00 | | | 9 655.00 |
HE Exceptional expenses on management operations | 3 067.00 | | | 3 067.00 |
HH Total exceptional expenses (VIII) | 3 067.00 | | | 3 067.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 6 589.00 | | | 6 589.00 |
HL TOTAL REVENUE (I + III + V + VII) | 118 018.00 | | | 118 018.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 128 198.00 | | | 128 198.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -10 180.00 | | | -10 180.00 |
| |
| 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 | 121 522.00 | | | 121 522.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 550.00 | |
I4 DECREASES Grand Total | | | 121 522.00 | |
IO DECREASES Total including other intangible assets | | | 21 538.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 98 434.00 | |
KD ACQUISITIONS Total including other intangible assets | 21 538.00 | | | 21 538.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 98 434.00 | | | 98 434.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 550.00 | | | 1 550.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 94 557.00 | 1 552.00 | | 94 557.00 |
PE DEPRECIATION Total including other intangible assets | 2 329.00 | | | 2 329.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 92 228.00 | 1 552.00 | | 92 228.00 |
| |
| 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 | 10 302.00 | 10 302.00 | | 10 302.00 |
8B Suppliers and Related Accounts | 53 339.00 | 53 339.00 | | 53 339.00 |
8C Staff and Related Accounts | 3 987.00 | 3 987.00 | | 3 987.00 |
8D Social Security and Other Social Organizations | 21 320.00 | 21 320.00 | | 21 320.00 |
8K Other liabilities (including liabilities related to repo transactions) | 215 893.00 | 215 893.00 | | 215 893.00 |
UT Other financial assets | 150.00 | 150.00 | | 150.00 |
UX Other trade receivables | 159 238.00 | 159 238.00 | | 159 238.00 |
UY Staff and related accounts | 24 496.00 | 24 496.00 | | 24 496.00 |
VA Doubtful or disputed receivables | 22 197.00 | 22 197.00 | | 22 197.00 |
VB VAT | 10 409.00 | 10 409.00 | | 10 409.00 |
VH Loans with a maturity of more than one year at origin | 552.00 | 552.00 | | 552.00 |
VI Group and Associates | 10 302.00 | 10 302.00 | | 10 302.00 |
VM Income taxes | 4 991.00 | 4 991.00 | | 4 991.00 |
VQ Other Taxes, Duties, and Similar Debts | 5 228.00 | 5 228.00 | | 5 228.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 76 352.00 | 76 352.00 | | 76 352.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 297 833.00 | 297 833.00 | | 297 833.00 |
VW VAT | 39 374.00 | 39 374.00 | | 39 374.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 360 297.00 | 360 297.00 | | 360 297.00 |
