| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 5 054.00 | 4 257.00 | 797.00 | 5 054.00 |
AT Other tangible assets | 24 877.00 | 23 752.00 | 1 126.00 | 24 877.00 |
BH Other financial assets | 3 000.00 | | 3 000.00 | 3 000.00 |
BJ TOTAL (I) | 32 931.00 | 28 008.00 | 4 923.00 | 32 931.00 |
BT Goods | 4 833.00 | | 4 833.00 | 4 833.00 |
BX Customers and related accounts | 45 604.00 | | 45 604.00 | 45 604.00 |
BZ Other receivables | 11 538.00 | | 11 538.00 | 11 538.00 |
CF Cash and cash equivalents | 185 704.00 | | 185 704.00 | 185 704.00 |
CH Prepaid expenses | 1 145.00 | | 1 145.00 | 1 145.00 |
CJ TOTAL (II) | 248 824.00 | | 248 824.00 | 248 824.00 |
CO Grand total (0 to V) | 281 755.00 | 28 008.00 | 253 747.00 | 281 755.00 |
CP Shares due in less than one year | 3 000.00 | | | 3 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 500.00 | 2 500.00 | | 2 500.00 |
DD Legal reserve (1) | 250.00 | 250.00 | | 250.00 |
DG Other reserves | 24 088.00 | 42 365.00 | | 24 088.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -4 537.00 | -18 277.00 | | -4 537.00 |
DL TOTAL (I) | 22 301.00 | 26 838.00 | | 22 301.00 |
DU Loans and Debts from Credit Institutions (3) | 239.00 | 261.00 | | 239.00 |
DW Advances and down payments received on current orders | 132 033.00 | 122 594.00 | | 132 033.00 |
DX Trade payables and related accounts | 72 250.00 | 63 421.00 | | 72 250.00 |
DY Tax and social security liabilities | 26 589.00 | 29 492.00 | | 26 589.00 |
EA Other liabilities | 335.00 | 1 023.00 | | 335.00 |
EC TOTAL (IV) | 231 445.00 | 216 790.00 | | 231 445.00 |
EE Grand total (I to V) | 253 747.00 | 243 628.00 | | 253 747.00 |
EG Accrued income and payables due within one year | 99 412.00 | 94 196.00 | | 99 412.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 239.00 | 261.00 | | 239.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 51 555.00 | | 51 555.00 | 51 555.00 |
FG Production sold - services | 319 831.00 | | 319 831.00 | 319 831.00 |
FJ Net sales | 371 387.00 | | 371 387.00 | 371 387.00 |
FO Operating subsidies | | | 26 138.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 2 010.00 | |
FQ Other income | | | 92.00 | |
FR Total operating income (I) | | | 399 626.00 | |
FS Purchases of goods (including customs duties) | | | 15 147.00 | |
FT Inventory change (goods) | | | 617.00 | |
FW Other purchases and external expenses | | | 228 297.00 | |
FX Taxes, duties, and similar payments | | | 2 128.00 | |
FY Salaries and Wages | | | 131 274.00 | |
FZ Social Security Contributions | | | 38 575.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 439.00 | |
GE Other Expenses | | | 5 746.00 | |
GF Total Operating Expenses (II) | | | 423 223.00 | |
GG - OPERATING RESULT (I - II) | | | -23 596.00 | |
GR Interest and similar expenses | | | 923.00 | |
GU Total financial expenses (VI) | | | 923.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -923.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -24 520.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 2 010.00 | 1 847.00 | | 2 010.00 |
A4 Equity method investments | 5 660.00 | 5 720.00 | | 5 660.00 |
HA Exceptional income from management transactions | 23 877.00 | 24 185.00 | | 23 877.00 |
HD Total exceptional income (VII) | 23 877.00 | 24 185.00 | | 23 877.00 |
HE Exceptional expenses on management operations | 3 895.00 | | | 3 895.00 |
HH Total exceptional expenses (VIII) | 3 895.00 | | | 3 895.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 19 983.00 | 24 185.00 | | 19 983.00 |
HL TOTAL REVENUE (I + III + V + VII) | 423 504.00 | 403 847.00 | | 423 504.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 428 041.00 | 422 124.00 | | 428 041.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -4 537.00 | -18 277.00 | | -4 537.00 |
| |
| 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 | 31 690.00 | | 1 241.00 | 31 690.00 |
I3 DECREASES Total Financial Fixed Assets | | | 3 000.00 | |
I4 DECREASES Grand Total | | | 32 931.00 | |
IN DECREASES Start-up, development, or research expenses | | 2.00 | | |
IO DECREASES Total including other intangible assets | | | 5 054.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 24 877.00 | |
KD ACQUISITIONS Total including other intangible assets | 5 054.00 | | | 5 054.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 23 636.00 | | 1 241.00 | 23 636.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 3 000.00 | | | 3 000.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 26 570.00 | 2 348.00 | 909.00 | 26 570.00 |
PE DEPRECIATION Total including other intangible assets | 3 840.00 | 625.00 | 208.00 | 3 840.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 22 730.00 | 1 723.00 | 701.00 | 22 730.00 |
| |
| 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 | 72 250.00 | 72 250.00 | | 72 250.00 |
8C Staff and Related Accounts | 10 256.00 | 10 256.00 | | 10 256.00 |
8D Social Security and Other Social Organizations | 7 873.00 | 7 873.00 | | 7 873.00 |
8K Other liabilities (including liabilities related to repo transactions) | 335.00 | 335.00 | | 335.00 |
UT Other financial assets | 3 000.00 | 3 000.00 | | 3 000.00 |
UX Other trade receivables | 45 604.00 | 45 604.00 | | 45 604.00 |
VB VAT | 10 863.00 | 10 863.00 | | 10 863.00 |
VG Loans with a maturity of up to one year at origin | 239.00 | 239.00 | | 239.00 |
VQ Other Taxes, Duties, and Similar Debts | 1 799.00 | 1 799.00 | | 1 799.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 675.00 | 675.00 | | 675.00 |
VS Prepaid expenses | 1 145.00 | 1 145.00 | | 1 145.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 61 287.00 | 61 287.00 | | 61 287.00 |
VW VAT | 6 660.00 | 6 660.00 | | 6 660.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 99 412.00 | 99 412.00 | | 99 412.00 |
