| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 8 752.00 | 8 752.00 | | 8 752.00 |
AH Goodwill | 157 785.00 | | 157 785.00 | 157 785.00 |
AP Buildings | 1.00 | 1.00 | 1.00 | 1.00 |
AR Technical installations, industrial equipment and tools | 287 217.00 | 286 353.00 | 864.00 | 287 217.00 |
AT Other tangible assets | 208 362.00 | 198 353.00 | 10 009.00 | 208 362.00 |
BD Other fixed assets | 3 479.00 | | 3 479.00 | 3 479.00 |
BH Other financial assets | 6 494.00 | | 6 494.00 | 6 494.00 |
BJ TOTAL (I) | 672 090.00 | 493 458.00 | 178 631.00 | 672 090.00 |
BL Raw materials, supplies | 395 836.00 | | 395 836.00 | 395 836.00 |
BN Goods in progress | 103 051.00 | | 103 051.00 | 103 051.00 |
BX Customers and related accounts | 110 806.00 | | 110 806.00 | 110 806.00 |
BZ Other receivables | 56 909.00 | | 56 909.00 | 56 909.00 |
CD Marketable securities | 16 422.00 | | 16 422.00 | 16 422.00 |
CF Cash and cash equivalents | 41 756.00 | | 41 756.00 | 41 756.00 |
CH Prepaid expenses | 26 114.00 | | 26 114.00 | 26 114.00 |
CJ TOTAL (II) | 750 894.00 | | 750 894.00 | 750 894.00 |
CO Grand total (0 to V) | 1 422 984.00 | 493 458.00 | 929 525.00 | 1 422 984.00 |
CP Shares due in less than one year | 6 494.00 | | | 6 494.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 300 000.00 | 300 000.00 | | 300 000.00 |
DD Legal reserve (1) | 30 000.00 | 30 000.00 | | 30 000.00 |
DG Other reserves | 12 144.00 | 311 541.00 | | 12 144.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -160 911.00 | -299 398.00 | | -160 911.00 |
DL TOTAL (I) | 181 233.00 | 342 144.00 | | 181 233.00 |
DR TOTAL (IV) | 1.00 | | | 1.00 |
DU Loans and Debts from Credit Institutions (3) | 500 000.00 | 600 000.00 | | 500 000.00 |
DV Miscellaneous Loans and Financial Debts (4) | 542.00 | 606.00 | | 542.00 |
DX Trade payables and related accounts | 174 850.00 | 118 341.00 | | 174 850.00 |
DY Tax and social security liabilities | 72 900.00 | 81 075.00 | | 72 900.00 |
EC TOTAL (IV) | 748 292.00 | 800 023.00 | | 748 292.00 |
EE Grand total (I to V) | 929 525.00 | 1 142 166.00 | | 929 525.00 |
EG Accrued income and payables due within one year | | 748 292.00 | | |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 200 000.00 | | | 200 000.00 |
EI Including equity loans | 542.00 | | | 542.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 1 707 500.00 | | 1 707 500.00 | 1 707 500.00 |
FJ Net sales | 1 707 500.00 | | 1 707 500.00 | 1 707 500.00 |
FM Inventory production | | | 22 016.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 19 613.00 | |
FQ Other income | | | 447.00 | |
FR Total operating income (I) | | | 1 749 576.00 | |
FU Purchases of raw materials and other supplies | | | 922 905.00 | |
FV Inventory change (raw materials and supplies) | | | -15 115.00 | |
FW Other purchases and external expenses | | | 288 823.00 | |
FX Taxes, duties, and similar payments | | | 20 018.00 | |
FY Salaries and Wages | | | 447 242.00 | |
FZ Social Security Contributions | | | 238 662.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 7 523.00 | |
GC Operating Expenses - Current Assets: Provisions | | | | |
GE Other Expenses | | | 490.00 | |
GF Total Operating Expenses (II) | | | 1 910 549.00 | |
GG - OPERATING RESULT (I - II) | | | -160 973.00 | |
GO Net income from sales of marketable securities | | | 159.00 | |
GP Total financial income (V) | | | 159.00 | |
GR Interest and similar expenses | | | 1 938.00 | |
GU Total financial expenses (VI) | | | 1 938.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1 778.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -162 752.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 4 166.00 | 895.00 | | 4 166.00 |
HD Total exceptional income (VII) | 4 166.00 | 895.00 | | 4 166.00 |
HE Exceptional expenses on management operations | 2 325.00 | | | 2 325.00 |
HH Total exceptional expenses (VIII) | 2 325.00 | | | 2 325.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 1 841.00 | 895.00 | | 1 841.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 753 901.00 | 1 714 404.00 | | 1 753 901.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 914 812.00 | 2 013 801.00 | | 1 914 812.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -160 910.00 | -299 398.00 | | -160 910.00 |
| |
| 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 | 672 090.00 | | | 672 090.00 |
I3 DECREASES Total Financial Fixed Assets | | | 9 973.00 | |
I4 DECREASES Grand Total | | | 672 090.00 | |
IO DECREASES Total including other intangible assets | | | 166 537.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 495 580.00 | |
KD ACQUISITIONS Total including other intangible assets | 166 537.00 | | | 166 537.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 495 580.00 | | | 495 580.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 9 973.00 | | | 9 973.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 485 935.00 | 7 523.00 | | 485 935.00 |
PE DEPRECIATION Total including other intangible assets | 8 752.00 | | | 8 752.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 477 183.00 | 7 523.00 | | 477 183.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6T Receivables | 479.00 | | 479.00 | 479.00 |
7B Total provisions for depreciation | 479.00 | | 479.00 | 479.00 |
7C Grand total | 479.00 | | 479.00 | 479.00 |
UE of which provisions and reversals: - Operating | | | 479.00 | |
| |
| 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 | 174 850.00 | 174 850.00 | | 174 850.00 |
8C Staff and Related Accounts | 220.00 | 220.00 | | 220.00 |
8D Social Security and Other Social Organizations | 20 982.00 | 20 982.00 | | 20 982.00 |
UT Other financial assets | 6 494.00 | 6 494.00 | | 6 494.00 |
UX Other trade receivables | 110 806.00 | 110 806.00 | | 110 806.00 |
UZ Social Security, other social security organizations | 358.00 | 358.00 | | 358.00 |
VB VAT | 56 551.00 | 56 551.00 | | 56 551.00 |
VG Loans with a maturity of up to one year at origin | 200 000.00 | 200 000.00 | | 200 000.00 |
VH Loans with a maturity of more than one year at origin | 300 000.00 | 300 000.00 | | 300 000.00 |
VI Group and Associates | 542.00 | 542.00 | | 542.00 |
VJ Loans taken out during the year | 100 000.00 | | | 100 000.00 |
VK Loans repaid during the year | 200 000.00 | | | 200 000.00 |
VQ Other Taxes, Duties, and Similar Debts | 7 247.00 | 7 247.00 | | 7 247.00 |
VS Prepaid expenses | 26 114.00 | 26 114.00 | | 26 114.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 200 323.00 | 200 323.00 | | 200 323.00 |
VW VAT | 44 452.00 | 44 452.00 | | 44 452.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 748 292.00 | 748 292.00 | | 748 292.00 |
