| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AR Technical installations, industrial equipment and tools | 35 145.00 | 33 349.00 | 1 796.00 | 35 145.00 |
AT Other tangible assets | 24 636.00 | 24 636.00 | | 24 636.00 |
BD Other fixed assets | 100.00 | | 100.00 | 100.00 |
BH Other financial assets | 1 473.00 | | 1 473.00 | 1 473.00 |
BJ TOTAL (I) | 61 355.00 | 57 985.00 | 3 369.00 | 61 355.00 |
BL Raw materials, supplies | 10 074.00 | | 10 074.00 | 10 074.00 |
BP Services in progress | 9 955.00 | | 9 955.00 | 9 955.00 |
BV Advances and down payments on orders | | | | |
BX Customers and related accounts | 935 704.00 | 23 235.00 | 912 469.00 | 935 704.00 |
BZ Other receivables | 112 286.00 | | 112 286.00 | 112 286.00 |
CF Cash and cash equivalents | 88 559.00 | | 88 559.00 | 88 559.00 |
CH Prepaid expenses | | | | |
CJ TOTAL (II) | 1 156 579.00 | 23 235.00 | 1 133 344.00 | 1 156 579.00 |
CO Grand total (0 to V) | 1 217 934.00 | 81 220.00 | 1 136 714.00 | 1 217 934.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 37 000.00 | 37 000.00 | | 37 000.00 |
DD Legal reserve (1) | 3 700.00 | 3 700.00 | | 3 700.00 |
DH Retained earnings | 166 981.00 | 177 860.00 | | 166 981.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -131 372.00 | -10 878.00 | | -131 372.00 |
DL TOTAL (I) | 76 309.00 | 207 681.00 | | 76 309.00 |
DP Provisions for Risks | 20 576.00 | | | 20 576.00 |
DR TOTAL (IV) | 20 576.00 | | | 20 576.00 |
DW Advances and down payments received on current orders | 71 331.00 | | | 71 331.00 |
DX Trade payables and related accounts | 388 657.00 | 561 989.00 | | 388 657.00 |
DY Tax and social security liabilities | 189 646.00 | 263 934.00 | | 189 646.00 |
EA Other liabilities | 151 202.00 | 20 585.00 | | 151 202.00 |
EB Prepaid income (2) | 238 991.00 | 440 467.00 | | 238 991.00 |
EC TOTAL (IV) | 1 039 828.00 | 1 286 977.00 | | 1 039 828.00 |
EE Grand total (I to V) | 1 136 714.00 | 1 494 659.00 | | 1 136 714.00 |
EG Accrued income and payables due within one year | 968 497.00 | 1 286 977.00 | | 968 497.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 2 569 167.00 | | 2 569 167.00 | 2 569 167.00 |
FJ Net sales | 2 569 167.00 | | 2 569 167.00 | 2 569 167.00 |
FM Inventory production | | | -819.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 10 506.00 | |
FQ Other income | | | 22.00 | |
FR Total operating income (I) | | | 2 578 877.00 | |
FU Purchases of raw materials and other supplies | | | 469 627.00 | |
FV Inventory change (raw materials and supplies) | | | 69 076.00 | |
FW Other purchases and external expenses | | | 1 787 732.00 | |
FX Taxes, duties, and similar payments | | | 16 587.00 | |
FY Salaries and Wages | | | 252 984.00 | |
FZ Social Security Contributions | | | 87 677.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 097.00 | |
GC Operating Expenses - Current Assets: Provisions | | | 18 500.00 | |
GD Operating Expenses - Contingencies and Expenses: Provisions | | | 20 576.00 | |
GE Other Expenses | | | 25 923.00 | |
GF Total Operating Expenses (II) | | | 2 749 783.00 | |
GG - OPERATING RESULT (I - II) | | | -170 905.00 | |
GI Supported loss or transferred profit (IV) | | | 1.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 1.00 | |
GP Total financial income (V) | | | 1.00 | |
GR Interest and similar expenses | | | 1 335.00 | |
GU Total financial expenses (VI) | | | 1 335.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1 334.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -172 240.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 10 506.00 | 5 501.00 | | 10 506.00 |
HE Exceptional expenses on management operations | | 45.00 | | |
HF Exceptional expenses on capital transactions | 2 000.00 | | | 2 000.00 |
HH Total exceptional expenses (VIII) | 2 000.00 | 45.00 | | 2 000.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -2 000.00 | -45.00 | | -2 000.00 |
HK Income tax | -42 868.00 | -1 098.00 | | -42 868.00 |
HL TOTAL REVENUE (I + III + V + VII) | 2 578 878.00 | 4 281 686.00 | | 2 578 878.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 2 710 251.00 | 4 292 564.00 | | 2 710 251.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -131 372.00 | -10 878.00 | | -131 372.00 |
| |
| 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 | 61 355.00 | | | 61 355.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 573.00 | |
I4 DECREASES Grand Total | | | 61 355.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 59 782.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 59 782.00 | | | 59 782.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 573.00 | | | 1 573.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 56 887.00 | 1 097.00 | | 56 887.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 56 887.00 | 1 097.00 | | 56 887.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
5V Other provisions for risks and expenses | | | | |
5Z Total provisions for risks and expenses | | 20 576.00 | | |
6T Receivables | 4 735.00 | 18 500.00 | | 4 735.00 |
7B Total provisions for depreciation | 4 735.00 | 18 500.00 | | 4 735.00 |
7C Grand total | 4 735.00 | 39 076.00 | | 4 735.00 |
UE of which provisions and reversals: - Operating | | 39 076.00 | | |
| |
| 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 | 388 657.00 | 388 657.00 | | 388 657.00 |
8C Staff and Related Accounts | 1 147.00 | 1 147.00 | | 1 147.00 |
8D Social Security and Other Social Organizations | 34 950.00 | 34 950.00 | | 34 950.00 |
8L Deferred income | 238 991.00 | 238 991.00 | | 238 991.00 |
UT Other financial assets | 1 473.00 | 1 473.00 | | 1 473.00 |
UX Other trade receivables | 935 704.00 | 935 704.00 | | 935 704.00 |
UY Staff and related accounts | 3 534.00 | 3 534.00 | | 3 534.00 |
VB VAT | 59 617.00 | 59 617.00 | | 59 617.00 |
VC Group and associates | 42 868.00 | 42 868.00 | | 42 868.00 |
VI Group and Associates | 151 202.00 | 151 202.00 | | 151 202.00 |
VQ Other Taxes, Duties, and Similar Debts | 2 194.00 | 2 194.00 | | 2 194.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 6 266.00 | 6 266.00 | | 6 266.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 049 464.00 | 1 049 464.00 | | 1 049 464.00 |
VW VAT | 151 354.00 | 151 354.00 | | 151 354.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 968 497.00 | 968 497.00 | | 968 497.00 |
| |
| 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 | 5 507.00 | 8 626.00 | | 5 507.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 51 422.00 | 111 056.00 | | 51 422.00 |
ST Other accounts | 76 164.00 | 119 066.00 | | 76 164.00 |
XQ Rental, rental and co-ownership charges | 22 389.00 | 48 545.00 | | 22 389.00 |
YT Subcontracting | 1 609 597.00 | 2 457 550.00 | | 1 609 597.00 |
YU External personnel | 28 158.00 | 70 156.00 | | 28 158.00 |
YW Business tax | 11 080.00 | 9 235.00 | | 11 080.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 16 587.00 | 17 861.00 | | 16 587.00 |
YY Amount of VAT collected | 382 140.00 | 668 575.00 | | 382 140.00 |
YZ Total deductible VAT on goods and services | 143 342.00 | 303 404.00 | | 143 342.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 1 787 732.00 | 2 806 374.00 | | 1 787 732.00 |
| |
| 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 | 7.00 | | | 7.00 |
