| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 1 600.00 | | 1 600.00 | 1 600.00 |
AJ Other Intangible Assets | 30 578.00 | 30 578.00 | | 30 578.00 |
AT Other tangible assets | 23 711.00 | 19 585.00 | 4 125.00 | 23 711.00 |
BJ TOTAL (I) | 98 209.00 | 50 164.00 | 48 044.00 | 98 209.00 |
BN Goods in progress | 215 482.00 | | 215 482.00 | 215 482.00 |
BV Advances and down payments on orders | | | | |
BX Customers and related accounts | 24 148.00 | | 24 148.00 | 24 148.00 |
BZ Other receivables | 94 493.00 | | 94 493.00 | 94 493.00 |
CD Marketable securities | 43 110.00 | | 43 110.00 | 43 110.00 |
CF Cash and cash equivalents | 762 912.00 | | 762 912.00 | 762 912.00 |
CH Prepaid expenses | 1 610.00 | | 1 610.00 | 1 610.00 |
CJ TOTAL (II) | 1 141 758.00 | | 1 141 758.00 | 1 141 758.00 |
CO Grand total (0 to V) | 1 239 967.00 | 50 164.00 | 1 189 803.00 | 1 239 967.00 |
CU Other investments | 42 318.00 | | 42 318.00 | 42 318.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 389 000.00 | 225 000.00 | | 389 000.00 |
DD Legal reserve (1) | 22 500.00 | 22 500.00 | | 22 500.00 |
DH Retained earnings | -38 082.00 | -32 192.00 | | -38 082.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -101 348.00 | -95 890.00 | | -101 348.00 |
DL TOTAL (I) | 272 068.00 | 119 417.00 | | 272 068.00 |
DP Provisions for Risks | | 80 191.00 | | |
DR TOTAL (IV) | | 80 191.00 | | |
DU Loans and Debts from Credit Institutions (3) | 500 000.00 | 500 000.00 | | 500 000.00 |
DV Miscellaneous Loans and Financial Debts (4) | | 254 000.00 | | |
DX Trade payables and related accounts | 165 549.00 | 137 369.00 | | 165 549.00 |
DY Tax and social security liabilities | 9 727.00 | 14 404.00 | | 9 727.00 |
EA Other liabilities | 1 633.00 | | | 1 633.00 |
EB Prepaid income (2) | 240 823.00 | 247 903.00 | | 240 823.00 |
EC TOTAL (IV) | 917 734.00 | 1 153 677.00 | | 917 734.00 |
EE Grand total (I to V) | 1 189 803.00 | 1 353 285.00 | | 1 189 803.00 |
EG Accrued income and payables due within one year | 417 734.00 | 653 677.00 | | 417 734.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 51 143.00 | | 51 143.00 | 51 143.00 |
FJ Net sales | 51 143.00 | | 51 143.00 | 51 143.00 |
FM Inventory production | | | 38 478.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 70 022.00 | |
FR Total operating income (I) | | | 159 645.00 | |
FW Other purchases and external expenses | | | 241 495.00 | |
FX Taxes, duties, and similar payments | | | 1 931.00 | |
FY Salaries and Wages | | | 12 153.00 | |
FZ Social Security Contributions | | | 4 625.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 462.00 | |
GD Operating Expenses - Contingencies and Expenses: Provisions | | | | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 261 668.00 | |
GG - OPERATING RESULT (I - II) | | | -102 022.00 | |
GL Other interest and similar income | | | 427.00 | |
GM Reversals of provisions and transfers of expenses | | | 247.00 | |
GP Total financial income (V) | | | 674.00 | |
GQ Financial allocations to depreciation and provisions | | | | |
GU Total financial expenses (VI) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | 674.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -101 348.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | | 202.00 | | |
HD Total exceptional income (VII) | | 202.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | 202.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 160 319.00 | 155 099.00 | | 160 319.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 261 668.00 | 250 990.00 | | 261 668.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -101 348.00 | -95 890.00 | | -101 348.00 |
| |
| 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 | 97 812.00 | | 396.00 | 97 812.00 |
I3 DECREASES Total Financial Fixed Assets | | | 42 318.00 | |
I4 DECREASES Grand Total | | | 98 209.00 | |
IO DECREASES Total including other intangible assets | | | 32 179.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 23 711.00 | |
KD ACQUISITIONS Total including other intangible assets | 32 179.00 | | | 32 179.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 23 711.00 | | | 23 711.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 41 922.00 | | 396.00 | 41 922.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 48 702.00 | 1 462.00 | | 48 702.00 |
PE DEPRECIATION Total including other intangible assets | 30 578.00 | | | 30 578.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 18 123.00 | 1 462.00 | | 18 123.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
5Z Total provisions for risks and expenses | 80 191.00 | | 80 191.00 | 80 191.00 |
6X Other provisions for depreciation | 247.00 | | 247.00 | 247.00 |
7B Total provisions for depreciation | 247.00 | | 247.00 | 247.00 |
7C Grand total | 80 439.00 | | 80 439.00 | 80 439.00 |
UE of which provisions and reversals: - Operating | | | 80 191.00 | |
UG - Financial | | | 247.00 | |
| |
| 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 | 165 549.00 | 165 549.00 | | 165 549.00 |
8C Staff and Related Accounts | 1 445.00 | 1 445.00 | | 1 445.00 |
8D Social Security and Other Social Organizations | 3 956.00 | 3 956.00 | | 3 956.00 |
8K Other liabilities (including liabilities related to repo transactions) | 1 633.00 | 1 633.00 | | 1 633.00 |
8L Deferred income | 240 823.00 | 240 823.00 | | 240 823.00 |
UX Other trade receivables | 24 148.00 | 24 148.00 | | 24 148.00 |
VB VAT | 33 848.00 | 33 848.00 | | 33 848.00 |
VH Loans with a maturity of more than one year at origin | 500 000.00 | 500 000.00 | | 500 000.00 |
VQ Other Taxes, Duties, and Similar Debts | 300.00 | 300.00 | | 300.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 60 645.00 | 60 645.00 | | 60 645.00 |
VS Prepaid expenses | 1 610.00 | 1 610.00 | | 1 610.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 120 251.00 | 120 252.00 | | 120 251.00 |
VW VAT | 4 024.00 | 4 024.00 | | 4 024.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 917 734.00 | 917 734.00 | | 917 734.00 |
| |
| 16 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
YP Average staff number | 1.00 | 1.00 | | 1.00 |
