| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 1 199.00 | 1 199.00 | | 1 199.00 |
AH Goodwill | 128 214.00 | | 128 214.00 | 128 214.00 |
AR Technical installations, industrial equipment and tools | 89 650.00 | 84 765.00 | 4 885.00 | 89 650.00 |
AT Other tangible assets | 1 041 928.00 | 632 266.00 | 409 662.00 | 1 041 928.00 |
AX Advances and down payments | 44 750.00 | | 44 750.00 | 44 750.00 |
BJ TOTAL (I) | 1 305 740.00 | 718 229.00 | 587 511.00 | 1 305 740.00 |
BL Raw materials, supplies | 2 727.00 | | 2 727.00 | 2 727.00 |
BT Goods | 4 259.00 | | 4 259.00 | 4 259.00 |
BV Advances and down payments on orders | 351.00 | | 351.00 | 351.00 |
BX Customers and related accounts | 22 439.00 | | 22 439.00 | 22 439.00 |
BZ Other receivables | 293 781.00 | | 293 781.00 | 293 781.00 |
CF Cash and cash equivalents | 78 025.00 | | 78 025.00 | 78 025.00 |
CH Prepaid expenses | 41 932.00 | | 41 932.00 | 41 932.00 |
CJ TOTAL (II) | 443 513.00 | | 443 513.00 | 443 513.00 |
CO Grand total (0 to V) | 1 749 253.00 | 718 229.00 | 1 031 024.00 | 1 749 253.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 350 000.00 | 350 000.00 | | 350 000.00 |
DB Share, merger, contribution premiums, etc. | 25 417.00 | 25 417.00 | | 25 417.00 |
DD Legal reserve (1) | 1 000.00 | 1 000.00 | | 1 000.00 |
DH Retained earnings | -244 620.00 | -182 704.00 | | -244 620.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -208 704.00 | -61 916.00 | | -208 704.00 |
DL TOTAL (I) | -76 908.00 | 131 797.00 | | -76 908.00 |
DU Loans and Debts from Credit Institutions (3) | 2 245.00 | 7 574.00 | | 2 245.00 |
DV Miscellaneous Loans and Financial Debts (4) | 879 453.00 | 554 679.00 | | 879 453.00 |
DX Trade payables and related accounts | 134 111.00 | 148 790.00 | | 134 111.00 |
DY Tax and social security liabilities | 78 392.00 | 97 699.00 | | 78 392.00 |
EA Other liabilities | 13 731.00 | 142 397.00 | | 13 731.00 |
EC TOTAL (IV) | 1 107 932.00 | 951 140.00 | | 1 107 932.00 |
EE Grand total (I to V) | 1 031 024.00 | 1 082 937.00 | | 1 031 024.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | | | 5 460.00 | |
FD Production sold - goods | | | 1 470 677.00 | |
FJ Net sales | | | 1 476 137.00 | |
FO Operating subsidies | | | | |
FQ Other income | | | 58 299.00 | |
FR Total operating income (I) | | | 1 534 437.00 | |
FS Purchases of goods (including customs duties) | | | 2 181.00 | |
FT Inventory change (goods) | | | 2 835.00 | |
FU Purchases of raw materials and other supplies | | | 94 201.00 | |
FV Inventory change (raw materials and supplies) | | | 739.00 | |
FW Other purchases and external expenses | | | 776 366.00 | |
FX Taxes, duties, and similar payments | | | 54 864.00 | |
FY Salaries and Wages | | | 449 306.00 | |
FZ Social Security Contributions | | | 109 333.00 | |
GB Operating Expenses - Provisions | | | 105 999.00 | |
GE Other Expenses | | | 138 190.00 | |
GF Total Operating Expenses (II) | | | 1 734 013.00 | |
GG - OPERATING RESULT (I - II) | | | -199 576.00 | |
GU Total financial expenses (VI) | | | 9 854.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -9 854.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -209 431.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HD Total exceptional income (VII) | 546.00 | 183 216.00 | | 546.00 |
HH Total exceptional expenses (VIII) | | 122 516.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | 546.00 | 60 701.00 | | 546.00 |
HK Income tax | -180.00 | | | -180.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 534 983.00 | 1 850 917.00 | | 1 534 983.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 743 687.00 | 1 912 833.00 | | 1 743 687.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -208 704.00 | -61 916.00 | | -208 704.00 |
| |
| 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 | 1 168 904.00 | | 136 836.00 | 1 168 904.00 |
I4 DECREASES Grand Total | | | 1 305 740.00 | |
IO DECREASES Total including other intangible assets | | | 129 412.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 1 176 327.00 | |
KD ACQUISITIONS Total including other intangible assets | 129 412.00 | | | 129 412.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 1 039 491.00 | | 136 836.00 | 1 039 491.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 612 230.00 | 105 999.00 | | 612 230.00 |
PE DEPRECIATION Total including other intangible assets | 1 199.00 | | | 1 199.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 611 031.00 | 105 999.00 | | 611 031.00 |
| |
| 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 | 134 111.00 | 134 111.00 | | 134 111.00 |
8D Social Security and Other Social Organizations | 78 392.00 | 78 392.00 | | 78 392.00 |
8K Other liabilities (including liabilities related to repo transactions) | 13 731.00 | 13 731.00 | | 13 731.00 |
UX Other trade receivables | 22 439.00 | 22 439.00 | | 22 439.00 |
VG Loans with a maturity of up to one year at origin | 323.00 | 323.00 | | 323.00 |
VH Loans with a maturity of more than one year at origin | 1 922.00 | 1 922.00 | | 1 922.00 |
VI Group and Associates | 879 453.00 | 879 453.00 | | 879 453.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 293 781.00 | 293 781.00 | | 293 781.00 |
VS Prepaid expenses | 41 932.00 | 41 932.00 | | 41 932.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 358 152.00 | 358 152.00 | | 358 152.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 107 932.00 | 1 107 932.00 | | 1 107 932.00 |
