| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 2 132.00 | 2 132.00 | | 2 132.00 |
AH Goodwill | 26 679.00 | | 26 679.00 | 26 679.00 |
AR Technical installations, industrial equipment and tools | 131 660.00 | 131 660.00 | | 131 660.00 |
AT Other tangible assets | 33 046.00 | 28 511.00 | 4 535.00 | 33 046.00 |
BJ TOTAL (I) | 193 517.00 | 162 303.00 | 31 214.00 | 193 517.00 |
BL Raw materials, supplies | 2 500.00 | | 2 500.00 | 2 500.00 |
BP Services in progress | | | | |
BX Customers and related accounts | 17 005.00 | 282.00 | 16 723.00 | 17 005.00 |
BZ Other receivables | 3 010.00 | | 3 010.00 | 3 010.00 |
CF Cash and cash equivalents | 3 646.00 | | 3 646.00 | 3 646.00 |
CH Prepaid expenses | 2 137.00 | | 2 137.00 | 2 137.00 |
CJ TOTAL (II) | 28 298.00 | 282.00 | 28 016.00 | 28 298.00 |
CO Grand total (0 to V) | 221 815.00 | 162 585.00 | 59 230.00 | 221 815.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 622.00 | 7 622.00 | | 7 622.00 |
DD Legal reserve (1) | 762.00 | 762.00 | | 762.00 |
DG Other reserves | 16 575.00 | 16 575.00 | | 16 575.00 |
DH Retained earnings | -237 852.00 | -230 586.00 | | -237 852.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -1 170.00 | -7 266.00 | | -1 170.00 |
DL TOTAL (I) | -214 062.00 | -212 892.00 | | -214 062.00 |
DU Loans and Debts from Credit Institutions (3) | 22 010.00 | 22 000.00 | | 22 010.00 |
DV Miscellaneous Loans and Financial Debts (4) | 217 049.00 | 215 647.00 | | 217 049.00 |
DW Advances and down payments received on current orders | 400.00 | | | 400.00 |
DX Trade payables and related accounts | 17 736.00 | 15 170.00 | | 17 736.00 |
DY Tax and social security liabilities | 16 028.00 | 19 424.00 | | 16 028.00 |
EA Other liabilities | 70.00 | 484.00 | | 70.00 |
EC TOTAL (IV) | 273 292.00 | 272 725.00 | | 273 292.00 |
EE Grand total (I to V) | 59 230.00 | 59 833.00 | | 59 230.00 |
EG Accrued income and payables due within one year | 253 108.00 | 250 725.00 | | 253 108.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 106 253.00 | | 106 253.00 | 106 253.00 |
FJ Net sales | 106 253.00 | | 106 253.00 | 106 253.00 |
FM Inventory production | | | -2 500.00 | |
FO Operating subsidies | | | | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 250.00 | |
FQ Other income | | | 3.00 | |
FR Total operating income (I) | | | 104 007.00 | |
FU Purchases of raw materials and other supplies | | | 25 183.00 | |
FW Other purchases and external expenses | | | 53 345.00 | |
FX Taxes, duties, and similar payments | | | 1 951.00 | |
FY Salaries and Wages | | | 20 360.00 | |
FZ Social Security Contributions | | | 3 421.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 810.00 | |
GC Operating Expenses - Current Assets: Provisions | | | 282.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 105 354.00 | |
GG - OPERATING RESULT (I - II) | | | -1 348.00 | |
GL Other interest and similar income | | | 223.00 | |
GP Total financial income (V) | | | 223.00 | |
GR Interest and similar expenses | | | 45.00 | |
GU Total financial expenses (VI) | | | 45.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 177.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -1 170.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 250.00 | 654.00 | | 250.00 |
HA Exceptional income from management transactions | | 245.00 | | |
HD Total exceptional income (VII) | | 245.00 | | |
HE Exceptional expenses on management operations | | 181.00 | | |
HH Total exceptional expenses (VIII) | | 181.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | 64.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 104 229.00 | 137 555.00 | | 104 229.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 105 400.00 | 144 820.00 | | 105 400.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -1 170.00 | -7 266.00 | | -1 170.00 |
| |
| 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 | 193 517.00 | | | 193 517.00 |
I4 DECREASES Grand Total | | | 193 517.00 | |
IO DECREASES Total including other intangible assets | | | 28 811.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 164 706.00 | |
KD ACQUISITIONS Total including other intangible assets | 28 811.00 | | | 28 811.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 164 706.00 | | | 164 706.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 161 493.00 | 810.00 | | 161 493.00 |
PE DEPRECIATION Total including other intangible assets | 2 132.00 | | | 2 132.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 159 360.00 | 810.00 | | 159 360.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6T Receivables | | 282.00 | | |
7B Total provisions for depreciation | | 282.00 | | |
7C Grand total | | 282.00 | | |
UE of which provisions and reversals: - Operating | | 282.00 | | |
| |
| 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 | 17 736.00 | 17 736.00 | | 17 736.00 |
8C Staff and Related Accounts | 4 932.00 | 4 932.00 | | 4 932.00 |
8D Social Security and Other Social Organizations | 2 395.00 | 2 395.00 | | 2 395.00 |
8K Other liabilities (including liabilities related to repo transactions) | 70.00 | 70.00 | | 70.00 |
UX Other trade receivables | 16 666.00 | 16 666.00 | | 16 666.00 |
VA Doubtful or disputed receivables | 338.00 | 338.00 | | 338.00 |
VB VAT | 2 754.00 | 2 754.00 | | 2 754.00 |
VH Loans with a maturity of more than one year at origin | 22 010.00 | 1 825.00 | 20 185.00 | 22 010.00 |
VI Group and Associates | 217 049.00 | 217 049.00 | | 217 049.00 |
VQ Other Taxes, Duties, and Similar Debts | 672.00 | 672.00 | | 672.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 256.00 | 256.00 | | 256.00 |
VS Prepaid expenses | 2 137.00 | 2 137.00 | | 2 137.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 22 152.00 | 22 152.00 | | 22 152.00 |
VW VAT | 8 028.00 | 8 028.00 | | 8 028.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 272 893.00 | 252 708.00 | 20 185.00 | 272 893.00 |
