| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 32 014.00 | | 32 014.00 | 32 014.00 |
AJ Other Intangible Assets | 40 090.00 | 33 376.00 | 6 714.00 | 40 090.00 |
AN Land | 15 500.00 | | 15 500.00 | 15 500.00 |
AP Buildings | 568 785.00 | 306 787.00 | 261 997.00 | 568 785.00 |
AR Technical installations, industrial equipment and tools | 4 493.00 | 3 964.00 | 529.00 | 4 493.00 |
AT Other tangible assets | 25 964.00 | 23 449.00 | 2 515.00 | 25 964.00 |
BJ TOTAL (I) | 686 846.00 | 367 577.00 | 319 268.00 | 686 846.00 |
BV Advances and down payments on orders | | | | |
BX Customers and related accounts | 55 628.00 | 12 454.00 | 43 174.00 | 55 628.00 |
BZ Other receivables | 78 291.00 | | 78 291.00 | 78 291.00 |
CD Marketable securities | | | | |
CF Cash and cash equivalents | 776 730.00 | | 776 730.00 | 776 730.00 |
CH Prepaid expenses | 45 871.00 | | 45 871.00 | 45 871.00 |
CJ TOTAL (II) | 956 520.00 | 12 454.00 | 944 065.00 | 956 520.00 |
CO Grand total (0 to V) | 1 643 365.00 | 380 032.00 | 1 263 334.00 | 1 643 365.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 105 000.00 | 105 000.00 | | 105 000.00 |
DB Share, merger, contribution premiums, etc. | 78 000.00 | 78 000.00 | | 78 000.00 |
DD Legal reserve (1) | 12 750.00 | 12 750.00 | | 12 750.00 |
DE Statutory or contractual reserves | 784 505.00 | 784 505.00 | | 784 505.00 |
DH Retained earnings | -1 889.00 | | | -1 889.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -16 288.00 | -1 889.00 | | -16 288.00 |
DL TOTAL (I) | 962 077.00 | 978 366.00 | | 962 077.00 |
DP Provisions for Risks | 4 057.00 | 4 633.00 | | 4 057.00 |
DQ Provisions for Expenses | 3 000.00 | 3 024.00 | | 3 000.00 |
DR TOTAL (IV) | 7 057.00 | 7 657.00 | | 7 057.00 |
DV Miscellaneous Loans and Financial Debts (4) | 2 400.00 | 2 400.00 | | 2 400.00 |
DW Advances and down payments received on current orders | 6 529.00 | 2 348.00 | | 6 529.00 |
DX Trade payables and related accounts | 238 860.00 | 298 666.00 | | 238 860.00 |
DY Tax and social security liabilities | 19 610.00 | 16 215.00 | | 19 610.00 |
EA Other liabilities | 24 293.00 | 15 061.00 | | 24 293.00 |
EB Prepaid income (2) | 2 507.00 | 2 453.00 | | 2 507.00 |
EC TOTAL (IV) | 294 200.00 | 337 142.00 | | 294 200.00 |
EE Grand total (I to V) | 1 263 334.00 | 1 323 165.00 | | 1 263 334.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 18 799.00 | | 18 799.00 | 18 799.00 |
FG Production sold - services | 2 649 459.00 | | 2 649 459.00 | 2 649 459.00 |
FJ Net sales | 2 668 258.00 | | 2 668 258.00 | 2 668 258.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 4 167.00 | |
FR Total operating income (I) | | | 2 672 425.00 | |
FS Purchases of goods (including customs duties) | | | 1 168.00 | |
FW Other purchases and external expenses | | | 2 523 494.00 | |
FX Taxes, duties, and similar payments | | | 15 243.00 | |
FY Salaries and Wages | | | 75 053.00 | |
FZ Social Security Contributions | | | 24 283.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 36 633.00 | |
GC Operating Expenses - Current Assets: Provisions | | | 12 454.00 | |
GD Operating Expenses - Contingencies and Expenses: Provisions | | | 3 000.00 | |
GF Total Operating Expenses (II) | | | 2 691 328.00 | |
GG - OPERATING RESULT (I - II) | | | -18 903.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 2.00 | |
GL Other interest and similar income | | | 339.00 | |
GO Net income from sales of marketable securities | | | | |
GP Total financial income (V) | | | 341.00 | |
GR Interest and similar expenses | | | 2 725.00 | |
GU Total financial expenses (VI) | | | 2 725.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -2 384.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -21 287.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | | 3 107.00 | | |
HD Total exceptional income (VII) | | 3 107.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | 3 107.00 | | |
HK Income tax | -4 999.00 | -5 914.00 | | -4 999.00 |
HL TOTAL REVENUE (I + III + V + VII) | 2 672 766.00 | 3 023 298.00 | | 2 672 766.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 2 689 055.00 | 3 025 187.00 | | 2 689 055.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -16 288.00 | -1 889.00 | | -16 288.00 |
| |
| 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 | 680 976.00 | | 5 870.00 | 680 976.00 |
I4 DECREASES Grand Total | | | 686 846.00 | |
IO DECREASES Total including other intangible assets | | | 72 104.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 614 741.00 | |
KD ACQUISITIONS Total including other intangible assets | 66 234.00 | | 5 870.00 | 66 234.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 614 741.00 | | | 614 741.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 330 944.00 | 36 633.00 | | 330 944.00 |
PE DEPRECIATION Total including other intangible assets | 31 519.00 | 1 857.00 | | 31 519.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 299 425.00 | 34 776.00 | | 299 425.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
4A Provisions for litigation | | | | |
5R Provisions for social security and tax charges on accrued leave | 3 024.00 | 3 000.00 | 3 024.00 | 3 024.00 |
5Z Total provisions for risks and expenses | 7 657.00 | 3 000.00 | 3 600.00 | 7 657.00 |
6T Receivables | | 12 454.00 | | |
7B Total provisions for depreciation | | 12 454.00 | | |
7C Grand total | 7 657.00 | 15 454.00 | 3 600.00 | 7 657.00 |
UE of which provisions and reversals: - Operating | | 15 454.00 | 3 600.00 | |
| |
| 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 | 2 400.00 | 2 400.00 | | 2 400.00 |
8B Suppliers and Related Accounts | 238 860.00 | 238 860.00 | | 238 860.00 |
8C Staff and Related Accounts | 8 643.00 | 8 643.00 | | 8 643.00 |
8D Social Security and Other Social Organizations | 3 098.00 | 3 098.00 | | 3 098.00 |
8K Other liabilities (including liabilities related to repo transactions) | 24 293.00 | 24 293.00 | | 24 293.00 |
8L Deferred income | 2 507.00 | 2 507.00 | | 2 507.00 |
UX Other trade receivables | 39 117.00 | 39 117.00 | | 39 117.00 |
VA Doubtful or disputed receivables | 16 511.00 | 16 511.00 | | 16 511.00 |
VB VAT | 56 050.00 | 56 050.00 | | 56 050.00 |
VM Income taxes | 22 241.00 | 22 241.00 | | 22 241.00 |
VQ Other Taxes, Duties, and Similar Debts | 5 372.00 | 5 372.00 | | 5 372.00 |
VS Prepaid expenses | 45 871.00 | 45 871.00 | | 45 871.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 179 790.00 | 179 790.00 | | 179 790.00 |
VW VAT | 2 497.00 | 2 497.00 | | 2 497.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 287 671.00 | 287 671.00 | | 287 671.00 |
| |
| 11 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
YP Average staff number | 2.00 | 2.00 | | 2.00 |
