| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 840.00 | 840.00 | | 840.00 |
AJ Other Intangible Assets | 105 968.00 | | 105 968.00 | 105 968.00 |
BJ TOTAL (I) | 106 808.00 | 840.00 | 105 968.00 | 106 808.00 |
BV Advances and down payments on orders | 106 662.00 | | 106 662.00 | 106 662.00 |
BX Customers and related accounts | 159 365.00 | | 159 365.00 | 159 365.00 |
BZ Other receivables | 2 666.00 | | 2 666.00 | 2 666.00 |
CF Cash and cash equivalents | 301 873.00 | | 301 873.00 | 301 873.00 |
CH Prepaid expenses | 934.00 | | 934.00 | 934.00 |
CJ TOTAL (II) | 571 500.00 | | 571 500.00 | 571 500.00 |
CO Grand total (0 to V) | 678 308.00 | 840.00 | 677 468.00 | 678 308.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 16 500.00 | 16 500.00 | | 16 500.00 |
DB Share, merger, contribution premiums, etc. | 2 250.00 | 2 250.00 | | 2 250.00 |
DD Legal reserve (1) | 1 650.00 | 900.00 | | 1 650.00 |
DH Retained earnings | 6 244.00 | 5 971.00 | | 6 244.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 372.00 | 1 023.00 | | 372.00 |
DJ Investment subsidies | 25 000.00 | 25 000.00 | | 25 000.00 |
DL TOTAL (I) | 52 016.00 | 51 644.00 | | 52 016.00 |
DV Miscellaneous Loans and Financial Debts (4) | 35 000.00 | 35 000.00 | | 35 000.00 |
DX Trade payables and related accounts | 535 493.00 | 201 045.00 | | 535 493.00 |
DY Tax and social security liabilities | 42 761.00 | 36 444.00 | | 42 761.00 |
EA Other liabilities | 12 198.00 | 770.00 | | 12 198.00 |
EC TOTAL (IV) | 625 452.00 | 273 260.00 | | 625 452.00 |
EE Grand total (I to V) | 677 468.00 | 324 903.00 | | 677 468.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | | | 748 181.00 | |
FJ Net sales | | | 748 181.00 | |
FQ Other income | | | 102 231.00 | |
FR Total operating income (I) | | | 850 412.00 | |
FW Other purchases and external expenses | | | 809 029.00 | |
FX Taxes, duties, and similar payments | | | 1 096.00 | |
FY Salaries and Wages | | | 27 301.00 | |
FZ Social Security Contributions | | | 12 506.00 | |
GB Operating Expenses - Provisions | | | 35.00 | |
GE Other Expenses | | | 7.00 | |
GF Total Operating Expenses (II) | | | 849 974.00 | |
GG - OPERATING RESULT (I - II) | | | 438.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 438.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 66.00 | 180.00 | | 66.00 |
HL TOTAL REVENUE (I + III + V + VII) | 850 412.00 | 926 326.00 | | 850 412.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 850 040.00 | 925 303.00 | | 850 040.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 372.00 | 1 023.00 | | 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 | 35 795.00 | | 71 013.00 | 35 795.00 |
I4 DECREASES Grand Total | | | 106 808.00 | |
IO DECREASES Total including other intangible assets | | | 106 808.00 | |
KD ACQUISITIONS Total including other intangible assets | 35 795.00 | | 71 013.00 | 35 795.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 805.00 | 35.00 | | 805.00 |
PE DEPRECIATION Total including other intangible assets | 805.00 | 35.00 | | 805.00 |
| |
| 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 | 535 493.00 | 535 493.00 | | 535 493.00 |
8D Social Security and Other Social Organizations | 42 761.00 | 42 761.00 | | 42 761.00 |
8K Other liabilities (including liabilities related to repo transactions) | 47 198.00 | 47 198.00 | | 47 198.00 |
VA Doubtful or disputed receivables | 159 365.00 | 159 365.00 | | 159 365.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 2 666.00 | 2 666.00 | | 2 666.00 |
VS Prepaid expenses | 934.00 | 934.00 | | 934.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 162 965.00 | 162 965.00 | | 162 965.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 625 452.00 | 625 452.00 | | 625 452.00 |
