| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 3 552.00 | 3 552.00 | | 3 552.00 |
AP Buildings | 59 922.00 | 49 207.00 | 10 714.00 | 59 922.00 |
AR Technical installations, industrial equipment and tools | 1 038 980.00 | 981 521.00 | 57 459.00 | 1 038 980.00 |
AT Other tangible assets | 604 556.00 | 561 771.00 | 42 784.00 | 604 556.00 |
BB Receivables related to investments | 2.00 | | | 2.00 |
BH Other financial assets | 11 082.00 | | 11 082.00 | 11 082.00 |
BJ TOTAL (I) | 1 733 703.00 | 1 608 051.00 | 125 651.00 | 1 733 703.00 |
BL Raw materials, supplies | 149 582.00 | | 149 582.00 | 149 582.00 |
BX Customers and related accounts | 613 553.00 | | 613 553.00 | 613 553.00 |
BZ Other receivables | 130 284.00 | | 130 284.00 | 130 284.00 |
CF Cash and cash equivalents | 69 048.00 | | 69 048.00 | 69 048.00 |
CH Prepaid expenses | 38 012.00 | | 38 012.00 | 38 012.00 |
CJ TOTAL (II) | 1 000 479.00 | | 1 000 479.00 | 1 000 479.00 |
CO Grand total (0 to V) | 2 734 181.00 | 1 608 051.00 | 1 126 130.00 | 2 734 181.00 |
CU Other investments | 3 612.00 | | 3 612.00 | 3 612.00 |
CX Development or Research and Development Expenses | 12 000.00 | 12 000.00 | | 12 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 9 147.00 | | | 9 147.00 |
DD Legal reserve (1) | 915.00 | | | 915.00 |
DG Other reserves | 216 515.00 | | | 216 515.00 |
DH Retained earnings | -429 719.00 | | | -429 719.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -143 570.00 | | | -143 570.00 |
DL TOTAL (I) | -346 712.00 | | | -346 712.00 |
DU Loans and Debts from Credit Institutions (3) | 281 687.00 | | | 281 687.00 |
DV Miscellaneous Loans and Financial Debts (4) | 111 210.00 | | | 111 210.00 |
DX Trade payables and related accounts | 642 424.00 | | | 642 424.00 |
DY Tax and social security liabilities | 434 728.00 | | | 434 728.00 |
EA Other liabilities | 2 793.00 | | | 2 793.00 |
EC TOTAL (IV) | 1 472 843.00 | | | 1 472 843.00 |
EE Grand total (I to V) | 1 126 130.00 | | | 1 126 130.00 |
EG Accrued income and payables due within one year | 599 234.00 | | | 599 234.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 31 044.00 | | | 31 044.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 1 074 790.00 | | 1 074 790.00 | 1 074 790.00 |
FJ Net sales | 1 074 790.00 | | 1 074 790.00 | 1 074 790.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 24 168.00 | |
FQ Other income | | | 4 192.00 | |
FR Total operating income (I) | | | 1 103 150.00 | |
FU Purchases of raw materials and other supplies | | | 405 365.00 | |
FV Inventory change (raw materials and supplies) | | | -9 672.00 | |
FW Other purchases and external expenses | | | 354 875.00 | |
FX Taxes, duties, and similar payments | | | 3 097.00 | |
FY Salaries and Wages | | | 271 774.00 | |
FZ Social Security Contributions | | | 109 172.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 71 909.00 | |
GE Other Expenses | | | 33 490.00 | |
GF Total Operating Expenses (II) | | | 1 240 011.00 | |
GG - OPERATING RESULT (I - II) | | | -136 861.00 | |
GL Other interest and similar income | | | 578.00 | |
GP Total financial income (V) | | | 578.00 | |
GR Interest and similar expenses | | | 1 534.00 | |
GU Total financial expenses (VI) | | | 1 534.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -956.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -137 817.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 24 168.00 | | | 24 168.00 |
HE Exceptional expenses on management operations | 5 753.00 | | | 5 753.00 |
HH Total exceptional expenses (VIII) | 5 753.00 | | | 5 753.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -5 753.00 | | | -5 753.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 103 728.00 | | | 1 103 728.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 247 298.00 | | | 1 247 298.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -143 570.00 | | | -143 570.00 |
HP References: Equipment leasing | 25 680.00 | | | 25 680.00 |
| |
| 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 | 1 689 888.00 | | 43 815.00 | 1 689 888.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 12 000.00 | | | 12 000.00 |
I3 DECREASES Total Financial Fixed Assets | | | 14 694.00 | |
I4 DECREASES Grand Total | | | 1 733 703.00 | |
IN DECREASES Start-up, development, or research expenses | | | 12 000.00 | |
IO DECREASES Total including other intangible assets | | | 3 552.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 1 703 457.00 | |
KD ACQUISITIONS Total including other intangible assets | 3 552.00 | | | 3 552.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 1 659 642.00 | | 43 815.00 | 1 659 642.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 14 694.00 | | | 14 694.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 1 536 142.00 | 71 909.00 | | 1 536 142.00 |
CY DEPRECIATION Start-up, development, or research expenses | 12 000.00 | | | 12 000.00 |
PE DEPRECIATION Total including other intangible assets | 3 552.00 | | | 3 552.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 1 520 590.00 | 71 909.00 | | 1 520 590.00 |
