| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 1 990.00 | 1 990.00 | | 1 990.00 |
AT Other tangible assets | 92 013.00 | 75 712.00 | 16 301.00 | 92 013.00 |
BJ TOTAL (I) | 95 003.00 | 77 702.00 | 17 301.00 | 95 003.00 |
BT Goods | 4 464.00 | | 4 464.00 | 4 464.00 |
BV Advances and down payments on orders | 1 564.00 | | 1 564.00 | 1 564.00 |
BZ Other receivables | 254 333.00 | | 254 333.00 | 254 333.00 |
CF Cash and cash equivalents | 221 035.00 | | 221 035.00 | 221 035.00 |
CH Prepaid expenses | 4 240.00 | | 4 240.00 | 4 240.00 |
CJ TOTAL (II) | 485 636.00 | | 485 636.00 | 485 636.00 |
CO Grand total (0 to V) | 580 638.00 | 77 702.00 | 502 937.00 | 580 638.00 |
CS Evaluated investments - equity method | 1 000.00 | | 1 000.00 | 1 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 800.00 | 7 800.00 | | 7 800.00 |
DB Share, merger, contribution premiums, etc. | 100 282.00 | 100 282.00 | | 100 282.00 |
DD Legal reserve (1) | 780.00 | 780.00 | | 780.00 |
DG Other reserves | 156 000.00 | 140 000.00 | | 156 000.00 |
DH Retained earnings | 97.00 | 2 556.00 | | 97.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -67 495.00 | 13 541.00 | | -67 495.00 |
DL TOTAL (I) | 197 464.00 | 264 959.00 | | 197 464.00 |
DW Advances and down payments received on current orders | 22 403.00 | 29 737.00 | | 22 403.00 |
DX Trade payables and related accounts | 68 122.00 | 23 133.00 | | 68 122.00 |
DY Tax and social security liabilities | 140 861.00 | 143 066.00 | | 140 861.00 |
EA Other liabilities | 12 020.00 | 4 852.00 | | 12 020.00 |
EB Prepaid income (2) | 62 067.00 | 63 608.00 | | 62 067.00 |
EC TOTAL (IV) | 305 472.00 | 264 396.00 | | 305 472.00 |
EE Grand total (I to V) | 502 937.00 | 529 355.00 | | 502 937.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | | | 350 018.00 | |
FD Production sold - goods | | | 612 541.00 | |
FJ Net sales | | | 962 559.00 | |
FM Inventory production | | | | |
FQ Other income | | | 6.00 | |
FR Total operating income (I) | | | 962 565.00 | |
FS Purchases of goods (including customs duties) | | | 123 347.00 | |
FT Inventory change (goods) | | | -2 311.00 | |
FU Purchases of raw materials and other supplies | | | 2 247.00 | |
FW Other purchases and external expenses | | | 262 471.00 | |
FX Taxes, duties, and similar payments | | | 4 073.00 | |
FY Salaries and Wages | | | 471 140.00 | |
FZ Social Security Contributions | | | 199 952.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 3 450.00 | |
GE Other Expenses | | | 6.00 | |
GF Total Operating Expenses (II) | | | 1 064 376.00 | |
GG - OPERATING RESULT (I - II) | | | -101 811.00 | |
GP Total financial income (V) | | | 216.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 216.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -101 595.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HD Total exceptional income (VII) | 403.00 | 1 650.00 | | 403.00 |
HH Total exceptional expenses (VIII) | | 400.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | 403.00 | 1 250.00 | | 403.00 |
HK Income tax | -33 697.00 | 395.00 | | -33 697.00 |
HL TOTAL REVENUE (I + III + V + VII) | 963 184.00 | 1 065 497.00 | | 963 184.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 030 679.00 | 1 051 956.00 | | 1 030 679.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -67 495.00 | 13 541.00 | | -67 495.00 |
| |
| 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 | 94 327.00 | | 5 044.00 | 94 327.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 000.00 | |
I4 DECREASES Grand Total | | 4 369.00 | 95 003.00 | |
IO DECREASES Total including other intangible assets | | | 1 990.00 | |
IY DECREASES Total Tangible Fixed Assets | | 4 369.00 | 92 013.00 | |
KD ACQUISITIONS Total including other intangible assets | 1 990.00 | | | 1 990.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 91 337.00 | | 5 044.00 | 91 337.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 000.00 | | | 1 000.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 78 620.00 | 3 450.00 | 4 369.00 | 78 620.00 |
PE DEPRECIATION Total including other intangible assets | 1 990.00 | | | 1 990.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 76 630.00 | 3 450.00 | 4 369.00 | 76 630.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
UX Other trade receivables | 41 702.00 | 41 702.00 | | 41 702.00 |
VS Prepaid expenses | 4 240.00 | 4 240.00 | | 4 240.00 |
