| |
| 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 | 25 807.00 | 23 563.00 | 2 244.00 | 25 807.00 |
AT Other tangible assets | 12 942.00 | 11 768.00 | 1 174.00 | 12 942.00 |
BD Other fixed assets | 30.00 | | 30.00 | 30.00 |
BH Other financial assets | 2 944.00 | | 2 944.00 | 2 944.00 |
BJ TOTAL (I) | 41 723.00 | 35 331.00 | 6 392.00 | 41 723.00 |
BL Raw materials, supplies | 25 100.00 | | 25 100.00 | 25 100.00 |
BN Goods in progress | 11 784.00 | | 11 784.00 | 11 784.00 |
BV Advances and down payments on orders | | | | |
BX Customers and related accounts | 106 063.00 | 12 412.00 | 93 651.00 | 106 063.00 |
BZ Other receivables | 3 036.00 | | 3 036.00 | 3 036.00 |
CF Cash and cash equivalents | 18 954.00 | | 18 954.00 | 18 954.00 |
CH Prepaid expenses | 24.00 | | 24.00 | 24.00 |
CJ TOTAL (II) | 164 960.00 | 12 412.00 | 152 548.00 | 164 960.00 |
CO Grand total (0 to V) | 206 684.00 | 47 743.00 | 158 940.00 | 206 684.00 |
CP Shares due in less than one year | 2 944.00 | | | 2 944.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 5 000.00 | 5 000.00 | | 5 000.00 |
DD Legal reserve (1) | 500.00 | 500.00 | | 500.00 |
DG Other reserves | 49 746.00 | 81 385.00 | | 49 746.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -49 131.00 | -31 639.00 | | -49 131.00 |
DL TOTAL (I) | 6 115.00 | 55 246.00 | | 6 115.00 |
DU Loans and Debts from Credit Institutions (3) | 15 397.00 | 41 391.00 | | 15 397.00 |
DV Miscellaneous Loans and Financial Debts (4) | 4 629.00 | 13 345.00 | | 4 629.00 |
DX Trade payables and related accounts | 64 922.00 | 33 935.00 | | 64 922.00 |
DY Tax and social security liabilities | 67 203.00 | 47 968.00 | | 67 203.00 |
EA Other liabilities | 675.00 | | | 675.00 |
EC TOTAL (IV) | 152 826.00 | 136 639.00 | | 152 826.00 |
EE Grand total (I to V) | 158 940.00 | 191 885.00 | | 158 940.00 |
EG Accrued income and payables due within one year | 152 826.00 | 136 639.00 | | 152 826.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 15 397.00 | 41 391.00 | | 15 397.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 458 367.00 | | 458 367.00 | 458 367.00 |
FJ Net sales | 458 367.00 | | 458 367.00 | 458 367.00 |
FM Inventory production | | | -3 124.00 | |
FO Operating subsidies | | | 1 500.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 12 140.00 | |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 468 883.00 | |
FU Purchases of raw materials and other supplies | | | 166 987.00 | |
FV Inventory change (raw materials and supplies) | | | -300.00 | |
FW Other purchases and external expenses | | | 159 284.00 | |
FX Taxes, duties, and similar payments | | | 4 864.00 | |
FY Salaries and Wages | | | 134 064.00 | |
FZ Social Security Contributions | | | 45 859.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 709.00 | |
GE Other Expenses | | | 49.00 | |
GF Total Operating Expenses (II) | | | 512 516.00 | |
GG - OPERATING RESULT (I - II) | | | -43 633.00 | |
GL Other interest and similar income | | | | |
GP Total financial income (V) | | | | |
GR Interest and similar expenses | | | 3 708.00 | |
GU Total financial expenses (VI) | | | 3 708.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -3 708.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -47 341.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 12 140.00 | 5 238.00 | | 12 140.00 |
HA Exceptional income from management transactions | 979.00 | 1 639.00 | | 979.00 |
HD Total exceptional income (VII) | 979.00 | 1 639.00 | | 979.00 |
HE Exceptional expenses on management operations | 2 769.00 | 2 956.00 | | 2 769.00 |
HH Total exceptional expenses (VIII) | 2 769.00 | 2 956.00 | | 2 769.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -1 790.00 | -1 317.00 | | -1 790.00 |
HL TOTAL REVENUE (I + III + V + VII) | 469 863.00 | 528 639.00 | | 469 863.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 518 994.00 | 560 278.00 | | 518 994.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -49 131.00 | -31 639.00 | | -49 131.00 |
HP References: Equipment leasing | 4 625.00 | 4 625.00 | | 4 625.00 |
| |
| 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 | 41 036.00 | | 687.00 | 41 036.00 |
I3 DECREASES Total Financial Fixed Assets | | | 2 974.00 | |
I4 DECREASES Grand Total | | | 41 723.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 38 749.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 38 062.00 | | 687.00 | 38 062.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 974.00 | | | 2 974.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 33 622.00 | 1 709.00 | | 33 622.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 33 622.00 | 1 709.00 | | 33 622.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6T Receivables | 12 412.00 | | | 12 412.00 |
7B Total provisions for depreciation | 12 412.00 | | | 12 412.00 |
7C Grand total | 12 412.00 | | | 12 412.00 |
| |
| 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 | 64 922.00 | 64 922.00 | | 64 922.00 |
8C Staff and Related Accounts | 6 059.00 | 6 059.00 | | 6 059.00 |
8D Social Security and Other Social Organizations | 47 640.00 | 47 640.00 | | 47 640.00 |
8K Other liabilities (including liabilities related to repo transactions) | 675.00 | 675.00 | | 675.00 |
UT Other financial assets | 2 944.00 | 2 944.00 | | 2 944.00 |
UX Other trade receivables | 86 203.00 | 86 203.00 | | 86 203.00 |
VA Doubtful or disputed receivables | 19 860.00 | 19 860.00 | | 19 860.00 |
VB VAT | 3 035.00 | 3 035.00 | | 3 035.00 |
VG Loans with a maturity of up to one year at origin | 15 397.00 | 15 397.00 | | 15 397.00 |
VI Group and Associates | 4 629.00 | 4 629.00 | | 4 629.00 |
VQ Other Taxes, Duties, and Similar Debts | 1 151.00 | 1 151.00 | | 1 151.00 |
VS Prepaid expenses | 24.00 | 24.00 | | 24.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 112 067.00 | 112 067.00 | | 112 067.00 |
VW VAT | 12 353.00 | 12 353.00 | | 12 353.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 152 826.00 | 152 826.00 | | 152 826.00 |
| |
| 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 | 1 899.00 | 2 711.00 | | 1 899.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 12 124.00 | 11 762.00 | | 12 124.00 |
ST Other accounts | 38 686.00 | 48 400.00 | | 38 686.00 |
XQ Rental, rental and co-ownership charges | 37 820.00 | 36 790.00 | | 37 820.00 |
YQ Equipment leasing commitment | 10 393.00 | 16 061.00 | | 10 393.00 |
YT Subcontracting | 70 654.00 | 28 251.00 | | 70 654.00 |
YW Business tax | 2 965.00 | 2 945.00 | | 2 965.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 4 864.00 | 5 656.00 | | 4 864.00 |
YY Amount of VAT collected | 23 250.00 | 38 192.00 | | 23 250.00 |
YZ Total deductible VAT on goods and services | 42 998.00 | 46 915.00 | | 42 998.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 159 284.00 | 125 203.00 | | 159 284.00 |
| |
| 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 | 4.00 | | | 4.00 |
