| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AP Buildings | 184 743.00 | 184 743.00 | | 184 743.00 |
AR Technical installations, industrial equipment and tools | 180 817.00 | 180 817.00 | | 180 817.00 |
AT Other tangible assets | 463.00 | 463.00 | | 463.00 |
BF Loans | 9 537.00 | 3 354.00 | 6 183.00 | 9 537.00 |
BJ TOTAL (I) | 375 560.00 | 369 377.00 | 6 183.00 | 375 560.00 |
BX Customers and related accounts | 241.00 | | 241.00 | 241.00 |
BZ Other receivables | 160 930.00 | | 160 930.00 | 160 930.00 |
CF Cash and cash equivalents | 2 303 387.00 | | 2 303 387.00 | 2 303 387.00 |
CJ TOTAL (II) | 2 464 558.00 | | 2 464 558.00 | 2 464 558.00 |
CO Grand total (0 to V) | 2 840 118.00 | 369 377.00 | 2 470 741.00 | 2 840 118.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 733 801.00 | 733 801.00 | | 733 801.00 |
DD Legal reserve (1) | 73 380.00 | 73 380.00 | | 73 380.00 |
DE Statutory or contractual reserves | 30 278.00 | 30 278.00 | | 30 278.00 |
DG Other reserves | 1 333 001.00 | 1 269 791.00 | | 1 333 001.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -262 372.00 | 63 210.00 | | -262 372.00 |
DL TOTAL (I) | 1 908 088.00 | 2 170 460.00 | | 1 908 088.00 |
DP Provisions for Risks | 86 448.00 | | | 86 448.00 |
DQ Provisions for Expenses | | 201 743.00 | | |
DR TOTAL (IV) | 86 448.00 | 201 743.00 | | 86 448.00 |
DU Loans and Debts from Credit Institutions (3) | 339 778.00 | 33 334.00 | | 339 778.00 |
DV Miscellaneous Loans and Financial Debts (4) | | 25 288.00 | | |
DX Trade payables and related accounts | 19 633.00 | 128 041.00 | | 19 633.00 |
DY Tax and social security liabilities | 91 895.00 | 128 923.00 | | 91 895.00 |
EA Other liabilities | 24 899.00 | | | 24 899.00 |
EC TOTAL (IV) | 476 205.00 | 315 586.00 | | 476 205.00 |
EE Grand total (I to V) | 2 470 741.00 | 2 687 789.00 | | 2 470 741.00 |
EG Accrued income and payables due within one year | 451 306.00 | 315 586.00 | | 451 306.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 339 778.00 | 33 334.00 | | 339 778.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 572 662.00 | | 572 662.00 | 572 662.00 |
FJ Net sales | 572 662.00 | | 572 662.00 | 572 662.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 201 743.00 | |
FR Total operating income (I) | | | 774 405.00 | |
FW Other purchases and external expenses | | | 238 541.00 | |
FX Taxes, duties, and similar payments | | | 37 516.00 | |
FY Salaries and Wages | | | 673 107.00 | |
FZ Social Security Contributions | | | 119 609.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 29 520.00 | |
GD Operating Expenses - Contingencies and Expenses: Provisions | | | 86 448.00 | |
GE Other Expenses | | | 179.00 | |
GF Total Operating Expenses (II) | | | 1 184 920.00 | |
GG - OPERATING RESULT (I - II) | | | -410 515.00 | |
GL Other interest and similar income | | | 1 480.00 | |
GN Positive exchange differences | | | 3.00 | |
GP Total financial income (V) | | | 1 483.00 | |
GS Negative differences of foreign exchange | | | 40.00 | |
GU Total financial expenses (VI) | | | 40.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 1 442.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -409 073.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 3 048.00 | | | 3 048.00 |
HD Total exceptional income (VII) | 3 048.00 | | | 3 048.00 |
HF Exceptional expenses on capital transactions | 3 217.00 | | | 3 217.00 |
HH Total exceptional expenses (VIII) | 3 217.00 | | | 3 217.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -169.00 | | | -169.00 |
HK Income tax | -146 870.00 | 25 288.00 | | -146 870.00 |
HL TOTAL REVENUE (I + III + V + VII) | 778 935.00 | 1 067 384.00 | | 778 935.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 041 307.00 | 1 004 174.00 | | 1 041 307.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -262 372.00 | 63 210.00 | | -262 372.00 |
| |
| 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 | 201 743.00 | 86 448.00 | 215 668.00 | 201 743.00 |
7C Grand total | 201 743.00 | 86 448.00 | 215 668.00 | 201 743.00 |
