| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 849.00 | 849.00 | | 849.00 |
AT Other tangible assets | 15 144.00 | 10 829.00 | 4 314.00 | 15 144.00 |
BJ TOTAL (I) | 15 993.00 | 11 678.00 | 4 314.00 | 15 993.00 |
BP Services in progress | 391 627.00 | | 391 627.00 | 391 627.00 |
BV Advances and down payments on orders | | | | |
BX Customers and related accounts | 91 173.00 | 1 233.00 | 89 940.00 | 91 173.00 |
BZ Other receivables | 51 897.00 | | 51 897.00 | 51 897.00 |
CF Cash and cash equivalents | 117 078.00 | | 117 078.00 | 117 078.00 |
CH Prepaid expenses | 4 460.00 | | 4 460.00 | 4 460.00 |
CJ TOTAL (II) | 656 235.00 | 1 233.00 | 655 002.00 | 656 235.00 |
CO Grand total (0 to V) | 672 228.00 | 12 911.00 | 659 317.00 | 672 228.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 210 000.00 | 210 000.00 | | 210 000.00 |
DD Legal reserve (1) | 21 000.00 | 21 000.00 | | 21 000.00 |
DF Regulated reserves (1) | 1 500.00 | 1 500.00 | | 1 500.00 |
DH Retained earnings | -219 808.00 | -125 197.00 | | -219 808.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -145 097.00 | -94 611.00 | | -145 097.00 |
DL TOTAL (I) | -132 405.00 | 12 692.00 | | -132 405.00 |
DP Provisions for Risks | 24 000.00 | 24 000.00 | | 24 000.00 |
DR TOTAL (IV) | 24 000.00 | 24 000.00 | | 24 000.00 |
DV Miscellaneous Loans and Financial Debts (4) | 341 034.00 | 295 742.00 | | 341 034.00 |
DX Trade payables and related accounts | 149 302.00 | 142 365.00 | | 149 302.00 |
DY Tax and social security liabilities | 206 886.00 | 166 252.00 | | 206 886.00 |
EA Other liabilities | 47 700.00 | 4 536.00 | | 47 700.00 |
EB Prepaid income (2) | 22 800.00 | | | 22 800.00 |
EC TOTAL (IV) | 767 721.00 | 608 895.00 | | 767 721.00 |
EE Grand total (I to V) | 659 317.00 | 645 587.00 | | 659 317.00 |
EG Accrued income and payables due within one year | 767 721.00 | 608 895.00 | | 767 721.00 |
EI Including equity loans | 341 034.00 | | | 341 034.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 1 427 589.00 | | 1 427 589.00 | 1 427 589.00 |
FJ Net sales | 1 427 589.00 | | 1 427 589.00 | 1 427 589.00 |
FM Inventory production | | | 23 731.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 16 924.00 | |
FQ Other income | | | 30.00 | |
FR Total operating income (I) | | | 1 468 274.00 | |
FW Other purchases and external expenses | | | 557 806.00 | |
FX Taxes, duties, and similar payments | | | 34 517.00 | |
FY Salaries and Wages | | | 705 624.00 | |
FZ Social Security Contributions | | | 295 420.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 335.00 | |
GC Operating Expenses - Current Assets: Provisions | | | 1 233.00 | |
GE Other Expenses | | | 11 017.00 | |
GF Total Operating Expenses (II) | | | 1 605 950.00 | |
GG - OPERATING RESULT (I - II) | | | -137 675.00 | |
GR Interest and similar expenses | | | 3 852.00 | |
GU Total financial expenses (VI) | | | 3 852.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -3 852.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -141 528.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | | 3 620.00 | | |
HD Total exceptional income (VII) | | 3 620.00 | | |
HE Exceptional expenses on management operations | 3 569.00 | 15 085.00 | | 3 569.00 |
HH Total exceptional expenses (VIII) | 3 569.00 | 15 085.00 | | 3 569.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -3 569.00 | -11 465.00 | | -3 569.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 468 274.00 | 1 248 339.00 | | 1 468 274.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 613 371.00 | 1 342 950.00 | | 1 613 371.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -145 097.00 | -94 611.00 | | -145 097.00 |
| |
| 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 | 15 993.00 | | | 15 993.00 |
I4 DECREASES Grand Total | | | 15 993.00 | |
IO DECREASES Total including other intangible assets | | | 849.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 15 144.00 | |
KD ACQUISITIONS Total including other intangible assets | 849.00 | | | 849.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 15 144.00 | | | 15 144.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 11 344.00 | 335.00 | | 11 344.00 |
PE DEPRECIATION Total including other intangible assets | 849.00 | | | 849.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 10 495.00 | 335.00 | | 10 495.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
4A Provisions for litigation | | | | |
5Z Total provisions for risks and expenses | 24 000.00 | | | 24 000.00 |
6T Receivables | | 1 233.00 | | |
7B Total provisions for depreciation | | 1 233.00 | | |
7C Grand total | 24 000.00 | 1 233.00 | | 24 000.00 |
UE of which provisions and reversals: - Operating | | 1 233.00 | | |
| |
| 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 | 149 302.00 | 149 302.00 | | 149 302.00 |
8C Staff and Related Accounts | 73 521.00 | 73 521.00 | | 73 521.00 |
8D Social Security and Other Social Organizations | 70 535.00 | 70 535.00 | | 70 535.00 |
8K Other liabilities (including liabilities related to repo transactions) | 47 700.00 | 47 700.00 | | 47 700.00 |
8L Deferred income | 22 800.00 | 22 800.00 | | 22 800.00 |
UX Other trade receivables | 89 693.00 | 89 693.00 | | 89 693.00 |
UY Staff and related accounts | 4.00 | 4.00 | | 4.00 |
VA Doubtful or disputed receivables | 1 480.00 | 1 480.00 | | 1 480.00 |
VB VAT | 23 538.00 | 23 538.00 | | 23 538.00 |
VI Group and Associates | 341 034.00 | 341 034.00 | | 341 034.00 |
VM Income taxes | 16 523.00 | 16 523.00 | | 16 523.00 |
VQ Other Taxes, Duties, and Similar Debts | 22 383.00 | 22 383.00 | | 22 383.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 11 831.00 | 11 831.00 | | 11 831.00 |
VS Prepaid expenses | 4 460.00 | 4 460.00 | | 4 460.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 147 530.00 | 147 530.00 | | 147 530.00 |
VW VAT | 40 447.00 | 40 447.00 | | 40 447.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 767 721.00 | 767 721.00 | | 767 721.00 |
