| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AJ Other Intangible Assets | 1 893.00 | 1 893.00 | | 1 893.00 |
AP Buildings | 11 934.00 | 11 934.00 | | 11 934.00 |
AR Technical installations, industrial equipment and tools | 6 481.00 | 6 481.00 | | 6 481.00 |
AT Other tangible assets | 54 666.00 | 54 666.00 | | 54 666.00 |
BJ TOTAL (I) | 74 974.00 | 74 974.00 | | 74 974.00 |
BL Raw materials, supplies | 4 387.00 | | 4 387.00 | 4 387.00 |
BX Customers and related accounts | 51 566.00 | 5 086.00 | 46 480.00 | 51 566.00 |
BZ Other receivables | 17 431.00 | | 17 431.00 | 17 431.00 |
CF Cash and cash equivalents | 1 079.00 | | 1 079.00 | 1 079.00 |
CH Prepaid expenses | 412.00 | | 412.00 | 412.00 |
CJ TOTAL (II) | 74 875.00 | 5 086.00 | 69 789.00 | 74 875.00 |
CO Grand total (0 to V) | 149 849.00 | 80 060.00 | 69 789.00 | 149 849.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 105 200.00 | 105 200.00 | | 105 200.00 |
DD Legal reserve (1) | 10 520.00 | 10 520.00 | | 10 520.00 |
DG Other reserves | 109 754.00 | 109 754.00 | | 109 754.00 |
DH Retained earnings | -299 094.00 | -276 459.00 | | -299 094.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 89 508.00 | -22 635.00 | | 89 508.00 |
DL TOTAL (I) | 15 888.00 | -73 620.00 | | 15 888.00 |
DV Miscellaneous Loans and Financial Debts (4) | 4 036.00 | 72 771.00 | | 4 036.00 |
DX Trade payables and related accounts | 22 419.00 | 36 629.00 | | 22 419.00 |
DY Tax and social security liabilities | 27 446.00 | 25 389.00 | | 27 446.00 |
EC TOTAL (IV) | 53 902.00 | 134 790.00 | | 53 902.00 |
EE Grand total (I to V) | 69 789.00 | 61 169.00 | | 69 789.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 281 411.00 | | 281 411.00 | 281 411.00 |
FJ Net sales | 281 411.00 | | 281 411.00 | 281 411.00 |
FO Operating subsidies | | | 14 108.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 1 005.00 | |
FQ Other income | | | | |
FR Total operating income (I) | | | 296 525.00 | |
FU Purchases of raw materials and other supplies | | | 9 083.00 | |
FV Inventory change (raw materials and supplies) | | | -1 084.00 | |
FW Other purchases and external expenses | | | 156 325.00 | |
FX Taxes, duties, and similar payments | | | 4 002.00 | |
FY Salaries and Wages | | | 85 029.00 | |
FZ Social Security Contributions | | | 31 794.00 | |
GA Operating Expenses - Depreciation and Amortization | | | | |
GC Operating Expenses - Current Assets: Provisions | | | 5 086.00 | |
GE Other Expenses | | | 257.00 | |
GF Total Operating Expenses (II) | | | 290 492.00 | |
GG - OPERATING RESULT (I - II) | | | 6 034.00 | |
GK Income from other securities and fixed asset receivables | | | 6.00 | |
GM Reversals of provisions and transfers of expenses | | | 1.00 | |
GP Total financial income (V) | | | 1.00 | |
GR Interest and similar expenses | | | 299.00 | |
GU Total financial expenses (VI) | | | 299.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -298.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 5 736.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 83 772.00 | 532.00 | | 83 772.00 |
HB Exceptional income from capital transactions | | 3 000.00 | | |
HD Total exceptional income (VII) | 83 772.00 | 3 532.00 | | 83 772.00 |
HE Exceptional expenses on management operations | | 1 452.00 | | |
HF Exceptional expenses on capital transactions | | 157.00 | | |
HH Total exceptional expenses (VIII) | | 1 452.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | 83 772.00 | 2 080.00 | | 83 772.00 |
HL TOTAL REVENUE (I + III + V + VII) | 380 298.00 | 283 917.00 | | 380 298.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 290 791.00 | 306 552.00 | | 290 791.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 89 508.00 | -22 635.00 | | 89 508.00 |
| |
| 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 | 74 974.00 | | | 74 974.00 |
I4 DECREASES Grand Total | 74 974.00 | | | 74 974.00 |
IO DECREASES Total including other intangible assets | 1 893.00 | | | 1 893.00 |
IY DECREASES Total Tangible Fixed Assets | 73 081.00 | | | 73 081.00 |
KD ACQUISITIONS Total including other intangible assets | 1 893.00 | | | 1 893.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 73 081.00 | | | 73 081.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 74 974.00 | | | 74 974.00 |
PE DEPRECIATION Total including other intangible assets | 1 893.00 | | | 1 893.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 73 081.00 | | | 73 081.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6T Receivables | | 5 086.00 | | |
7B Total provisions for depreciation | | 5 086.00 | | |
7C Grand total | | 5 086.00 | | |
EO Provisions for major maintenance and major overhauls or major repairs | | | | |
UE of which provisions and reversals: - Operating | | 5 086.00 | | |
| |
| 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 | 22 419.00 | 22 419.00 | | 22 419.00 |
8C Staff and Related Accounts | 6 022.00 | 6 022.00 | | 6 022.00 |
8D Social Security and Other Social Organizations | 7 938.00 | 7 938.00 | | 7 938.00 |
UX Other trade receivables | 41 884.00 | 41 884.00 | | 41 884.00 |
VA Doubtful or disputed receivables | 9 682.00 | 9 682.00 | | 9 682.00 |
VB VAT | 5 841.00 | 5 841.00 | | 5 841.00 |
VI Group and Associates | 4 036.00 | 4 036.00 | | 4 036.00 |
VP Miscellaneous | 6 727.00 | 6 727.00 | | 6 727.00 |
VQ Other Taxes, Duties, and Similar Debts | 159.00 | 159.00 | | 159.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 4 863.00 | 4 863.00 | | 4 863.00 |
VS Prepaid expenses | 412.00 | 412.00 | | 412.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 69 409.00 | 69 409.00 | | 69 409.00 |
VW VAT | 13 327.00 | 13 327.00 | | 13 327.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 53 902.00 | 53 902.00 | | 53 902.00 |
