| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 1 772.00 | 1 772.00 | | 1 772.00 |
AR Technical installations, industrial equipment and tools | 44 284.00 | 44 075.00 | 210.00 | 44 284.00 |
AT Other tangible assets | 37 941.00 | 32 509.00 | 5 432.00 | 37 941.00 |
BD Other fixed assets | 48 930.00 | | 48 930.00 | 48 930.00 |
BH Other financial assets | 3 492.00 | | 3 492.00 | 3 492.00 |
BJ TOTAL (I) | 136 420.00 | 78 355.00 | 58 064.00 | 136 420.00 |
BP Services in progress | 21 450.00 | | 21 450.00 | 21 450.00 |
BV Advances and down payments on orders | 7 151.00 | | 7 151.00 | 7 151.00 |
BX Customers and related accounts | 4 437.00 | | 4 437.00 | 4 437.00 |
BZ Other receivables | 2 703.00 | | 2 703.00 | 2 703.00 |
CF Cash and cash equivalents | 15 024.00 | | 15 024.00 | 15 024.00 |
CH Prepaid expenses | 4 990.00 | | 4 990.00 | 4 990.00 |
CJ TOTAL (II) | 55 756.00 | | 55 756.00 | 55 756.00 |
CO Grand total (0 to V) | 192 175.00 | 78 355.00 | 113 820.00 | 192 175.00 |
CR Shares due in more than one year | 569.00 | | | 569.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 4 000.00 | | | 4 000.00 |
DD Legal reserve (1) | 400.00 | | | 400.00 |
DH Retained earnings | 69 506.00 | | | 69 506.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -28 092.00 | | | -28 092.00 |
DL TOTAL (I) | 45 814.00 | | | 45 814.00 |
DV Miscellaneous Loans and Financial Debts (4) | 43 777.00 | | | 43 777.00 |
DW Advances and down payments received on current orders | 5 000.00 | | | 5 000.00 |
DX Trade payables and related accounts | 7 743.00 | | | 7 743.00 |
DY Tax and social security liabilities | 10 526.00 | | | 10 526.00 |
EA Other liabilities | 960.00 | | | 960.00 |
EC TOTAL (IV) | 68 006.00 | | | 68 006.00 |
EE Grand total (I to V) | 113 820.00 | | | 113 820.00 |
EG Accrued income and payables due within one year | 68 006.00 | | | 68 006.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 480 371.00 | | 480 371.00 | 480 371.00 |
FJ Net sales | 480 371.00 | | 480 371.00 | 480 371.00 |
FM Inventory production | | | 4 450.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 6 990.00 | |
FR Total operating income (I) | | | 491 811.00 | |
FS Purchases of goods (including customs duties) | | | 68 728.00 | |
FW Other purchases and external expenses | | | 312 733.00 | |
FX Taxes, duties, and similar payments | | | 2 587.00 | |
FY Salaries and Wages | | | 104 947.00 | |
FZ Social Security Contributions | | | 29 893.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 3 034.00 | |
GF Total Operating Expenses (II) | | | 521 921.00 | |
GG - OPERATING RESULT (I - II) | | | -30 111.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -30 111.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 7 591.00 | | | 7 591.00 |
HD Total exceptional income (VII) | 7 591.00 | | | 7 591.00 |
HE Exceptional expenses on management operations | 5 572.00 | | | 5 572.00 |
HH Total exceptional expenses (VIII) | 5 572.00 | | | 5 572.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 2 019.00 | | | 2 019.00 |
HL TOTAL REVENUE (I + III + V + VII) | 499 401.00 | | | 499 401.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 527 493.00 | | | 527 493.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -28 092.00 | | | -28 092.00 |
| |
| 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 | 136 285.00 | | 134.00 | 136 285.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 1 772.00 | | | 1 772.00 |
I3 DECREASES Total Financial Fixed Assets | | | 52 423.00 | |
I4 DECREASES Grand Total | | | 136 420.00 | |
IN DECREASES Start-up, development, or research expenses | | | 1 772.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 82 225.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 82 091.00 | | 134.00 | 82 091.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 52 423.00 | | | 52 423.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 75 322.00 | 3 034.00 | | 75 322.00 |
CY DEPRECIATION Start-up, development, or research expenses | 1 772.00 | | | 1 772.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 73 550.00 | 3 034.00 | | 73 550.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
5R Provisions for social security and tax charges on accrued leave | 6 990.00 | | 6 990.00 | 6 990.00 |
5Z Total provisions for risks and expenses | 6 990.00 | | 6 990.00 | 6 990.00 |
7C Grand total | 6 990.00 | | 6 990.00 | 6 990.00 |
| |
| 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 | 7 743.00 | 7 743.00 | | 7 743.00 |
8C Staff and Related Accounts | 2 000.00 | 2 000.00 | | 2 000.00 |
8D Social Security and Other Social Organizations | 8 203.00 | 8 203.00 | | 8 203.00 |
8K Other liabilities (including liabilities related to repo transactions) | 5 960.00 | 5 960.00 | | 5 960.00 |
UT Other financial assets | 3 492.00 | | 3 492.00 | 3 492.00 |
UX Other trade receivables | 3 868.00 | 3 868.00 | | 3 868.00 |
VA Doubtful or disputed receivables | 569.00 | | 569.00 | 569.00 |
VB VAT | 2 703.00 | 2 703.00 | | 2 703.00 |
VI Group and Associates | 43 777.00 | 43 777.00 | | 43 777.00 |
VQ Other Taxes, Duties, and Similar Debts | 271.00 | 271.00 | | 271.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 7 151.00 | 7 151.00 | | 7 151.00 |
VS Prepaid expenses | 4 990.00 | 4 990.00 | | 4 990.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 22 774.00 | 18 712.00 | 4 062.00 | 22 774.00 |
VW VAT | 52.00 | 52.00 | | 52.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 68 006.00 | 68 006.00 | | 68 006.00 |
| |
| 11 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
9Z Other taxes, duties, and similar payments | 1 479.00 | | | 1 479.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 25 364.00 | | | 25 364.00 |
ST Other accounts | 29 283.00 | | | 29 283.00 |
XQ Rental, rental and co-ownership charges | 37 260.00 | | | 37 260.00 |
YT Subcontracting | 220 826.00 | | | 220 826.00 |
YW Business tax | 1 108.00 | | | 1 108.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 2 587.00 | | | 2 587.00 |
YY Amount of VAT collected | 51 525.00 | | | 51 525.00 |
YZ Total deductible VAT on goods and services | 23 116.00 | | | 23 116.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 312 733.00 | | | 312 733.00 |
| |
| 16 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
YP Average staff number | 3.00 | | | 3.00 |
