| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 5 100.00 | 2 870.00 | 2 230.00 | 5 100.00 |
AT Other tangible assets | 161 835.00 | 88 459.00 | 73 376.00 | 161 835.00 |
BH Other financial assets | 5 020.00 | | 5 020.00 | 5 020.00 |
BJ TOTAL (I) | 171 955.00 | 91 329.00 | 80 626.00 | 171 955.00 |
BV Advances and down payments on orders | 1 483.00 | | 1 483.00 | 1 483.00 |
BX Customers and related accounts | 122 140.00 | | 122 140.00 | 122 140.00 |
BZ Other receivables | 11 552.00 | | 11 552.00 | 11 552.00 |
CF Cash and cash equivalents | 18 973.00 | | 18 973.00 | 18 973.00 |
CH Prepaid expenses | 13 921.00 | | 13 921.00 | 13 921.00 |
CJ TOTAL (II) | 168 069.00 | | 168 069.00 | 168 069.00 |
CO Grand total (0 to V) | 340 024.00 | 91 329.00 | 248 695.00 | 340 024.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | 10 000.00 | | 10 000.00 |
DD Legal reserve (1) | 1 000.00 | 1 000.00 | | 1 000.00 |
DG Other reserves | 35 577.00 | 34 072.00 | | 35 577.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 1 109.00 | 1 505.00 | | 1 109.00 |
DL TOTAL (I) | 47 685.00 | 46 577.00 | | 47 685.00 |
DU Loans and Debts from Credit Institutions (3) | 22 550.00 | 52 781.00 | | 22 550.00 |
DV Miscellaneous Loans and Financial Debts (4) | 19 571.00 | | | 19 571.00 |
DX Trade payables and related accounts | 26 046.00 | 44 770.00 | | 26 046.00 |
DY Tax and social security liabilities | 56 670.00 | 52 101.00 | | 56 670.00 |
EA Other liabilities | 76 172.00 | 40 688.00 | | 76 172.00 |
EC TOTAL (IV) | 201 010.00 | 190 340.00 | | 201 010.00 |
EE Grand total (I to V) | 248 695.00 | 236 916.00 | | 248 695.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | | | 659 266.00 | |
FJ Net sales | | | 659 266.00 | |
FO Operating subsidies | | | 16 667.00 | |
FQ Other income | | | 1 319.00 | |
FR Total operating income (I) | | | 677 251.00 | |
FU Purchases of raw materials and other supplies | | | | |
FW Other purchases and external expenses | | | 196 671.00 | |
FX Taxes, duties, and similar payments | | | 6 449.00 | |
FY Salaries and Wages | | | 328 314.00 | |
FZ Social Security Contributions | | | 116 673.00 | |
GB Operating Expenses - Provisions | | | 27 378.00 | |
GE Other Expenses | | | 15.00 | |
GF Total Operating Expenses (II) | | | 675 500.00 | |
GG - OPERATING RESULT (I - II) | | | 1 751.00 | |
GP Total financial income (V) | | | | |
GU Total financial expenses (VI) | | | 446.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -446.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 1 305.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 196.00 | 266.00 | | 196.00 |
HL TOTAL REVENUE (I + III + V + VII) | 677 251.00 | 550 058.00 | | 677 251.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 676 142.00 | 548 553.00 | | 676 142.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 1 109.00 | 1 505.00 | | 1 109.00 |
| |
| 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 | 177 588.00 | | 1 119.00 | 177 588.00 |
I3 DECREASES Total Financial Fixed Assets | | | 5 020.00 | |
I4 DECREASES Grand Total | | 6 752.00 | 171 955.00 | |
IO DECREASES Total including other intangible assets | | | 5 100.00 | |
IY DECREASES Total Tangible Fixed Assets | | 6 752.00 | 161 835.00 | |
KD ACQUISITIONS Total including other intangible assets | 5 100.00 | | | 5 100.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 167 468.00 | | 1 119.00 | 167 468.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 5 020.00 | | | 5 020.00 |
| |
| 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 | 26 046.00 | 26 046.00 | | 26 046.00 |
8D Social Security and Other Social Organizations | 56 670.00 | 56 670.00 | | 56 670.00 |
8K Other liabilities (including liabilities related to repo transactions) | 76 172.00 | 76 172.00 | | 76 172.00 |
UT Other financial assets | 5 020.00 | | 5 020.00 | 5 020.00 |
UX Other trade receivables | 122 140.00 | 122 140.00 | | 122 140.00 |
VH Loans with a maturity of more than one year at origin | 22 550.00 | 22 550.00 | | 22 550.00 |
VI Group and Associates | 19 571.00 | 19 571.00 | | 19 571.00 |
VK Loans repaid during the year | 30 016.00 | | | 30 016.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 11 552.00 | 11 552.00 | | 11 552.00 |
VS Prepaid expenses | 13 921.00 | 13 921.00 | | 13 921.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 152 632.00 | 147 612.00 | 5 020.00 | 152 632.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 201 010.00 | 201 010.00 | | 201 010.00 |
