| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AP Buildings | 134 277.00 | 114 599.00 | 19 678.00 | 134 277.00 |
AR Technical installations, industrial equipment and tools | 71 309.00 | 68 873.00 | 2 436.00 | 71 309.00 |
AT Other tangible assets | 454 413.00 | 396 893.00 | 57 520.00 | 454 413.00 |
BH Other financial assets | 13 788.00 | | 13 788.00 | 13 788.00 |
BJ TOTAL (I) | 673 786.00 | 580 366.00 | 93 420.00 | 673 786.00 |
BL Raw materials, supplies | 1 170.00 | | 1 170.00 | 1 170.00 |
BV Advances and down payments on orders | | | | |
BZ Other receivables | 98 811.00 | | 98 811.00 | 98 811.00 |
CF Cash and cash equivalents | 14 343.00 | | 14 343.00 | 14 343.00 |
CH Prepaid expenses | 117.00 | | 117.00 | 117.00 |
CJ TOTAL (II) | 114 441.00 | | 114 441.00 | 114 441.00 |
CO Grand total (0 to V) | 788 227.00 | 580 366.00 | 207 861.00 | 788 227.00 |
| |
| 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 | 34 847.00 | 114 237.00 | | 34 847.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -50 890.00 | -79 390.00 | | -50 890.00 |
DL TOTAL (I) | -7 658.00 | 43 232.00 | | -7 658.00 |
DU Loans and Debts from Credit Institutions (3) | 100 000.00 | 100 000.00 | | 100 000.00 |
DV Miscellaneous Loans and Financial Debts (4) | 15.00 | 15.00 | | 15.00 |
DX Trade payables and related accounts | 30 236.00 | 23 092.00 | | 30 236.00 |
DY Tax and social security liabilities | 84 584.00 | 55 504.00 | | 84 584.00 |
EA Other liabilities | 684.00 | 587.00 | | 684.00 |
EC TOTAL (IV) | 215 519.00 | 179 198.00 | | 215 519.00 |
EE Grand total (I to V) | 207 861.00 | 222 429.00 | | 207 861.00 |
EG Accrued income and payables due within one year | 115 519.00 | 79 198.00 | | 115 519.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | | | | |
FG Production sold - services | 210 809.00 | | 210 809.00 | 210 809.00 |
FJ Net sales | 210 809.00 | | 210 809.00 | 210 809.00 |
FO Operating subsidies | | | 67 321.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 4 187.00 | |
FQ Other income | | | 25.00 | |
FR Total operating income (I) | | | 282 342.00 | |
FU Purchases of raw materials and other supplies | | | 49 706.00 | |
FV Inventory change (raw materials and supplies) | | | -613.00 | |
FW Other purchases and external expenses | | | 116 166.00 | |
FX Taxes, duties, and similar payments | | | 4 634.00 | |
FY Salaries and Wages | | | 102 956.00 | |
FZ Social Security Contributions | | | 14 630.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 30 320.00 | |
GE Other Expenses | | | 80.00 | |
GF Total Operating Expenses (II) | | | 317 878.00 | |
GG - OPERATING RESULT (I - II) | | | -35 536.00 | |
GR Interest and similar expenses | | | 290.00 | |
GU Total financial expenses (VI) | | | 290.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -290.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -35 826.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 4 187.00 | 3 735.00 | | 4 187.00 |
HA Exceptional income from management transactions | 824.00 | | | 824.00 |
HD Total exceptional income (VII) | 824.00 | | | 824.00 |
HE Exceptional expenses on management operations | 1 908.00 | 1 142.00 | | 1 908.00 |
HF Exceptional expenses on capital transactions | 13 980.00 | | | 13 980.00 |
HH Total exceptional expenses (VIII) | 15 888.00 | 1 142.00 | | 15 888.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -15 064.00 | -1 142.00 | | -15 064.00 |
HL TOTAL REVENUE (I + III + V + VII) | 283 167.00 | 243 266.00 | | 283 167.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 334 056.00 | 322 655.00 | | 334 056.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -50 890.00 | -79 390.00 | | -50 890.00 |
| |
| 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 | 673 786.00 | | | 673 786.00 |
I3 DECREASES Total Financial Fixed Assets | | | 13 788.00 | |
I4 DECREASES Grand Total | | | 673 786.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 659 999.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 659 999.00 | | | 659 999.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 13 788.00 | | | 13 788.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 550 046.00 | 30 320.00 | | 550 046.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 550 046.00 | 30 320.00 | | 550 046.00 |
| |
| 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 | 30 236.00 | 30 236.00 | | 30 236.00 |
8C Staff and Related Accounts | 16 418.00 | 16 418.00 | | 16 418.00 |
8D Social Security and Other Social Organizations | 33 290.00 | 33 290.00 | | 33 290.00 |
8K Other liabilities (including liabilities related to repo transactions) | 684.00 | 684.00 | | 684.00 |
UT Other financial assets | 13 788.00 | | 13 788.00 | 13 788.00 |
UY Staff and related accounts | 7 921.00 | 7 921.00 | | 7 921.00 |
VB VAT | 8 219.00 | 8 219.00 | | 8 219.00 |
VC Group and associates | 72 117.00 | 72 117.00 | | 72 117.00 |
VH Loans with a maturity of more than one year at origin | 100 000.00 | | 100 000.00 | 100 000.00 |
VI Group and Associates | 15.00 | 15.00 | | 15.00 |
VN Other taxes, similar payments | 913.00 | 913.00 | | 913.00 |
VQ Other Taxes, Duties, and Similar Debts | 34 877.00 | 34 877.00 | | 34 877.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 9 641.00 | 9 641.00 | | 9 641.00 |
VS Prepaid expenses | 117.00 | 117.00 | | 117.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 112 716.00 | 98 928.00 | 13 788.00 | 112 716.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 215 519.00 | 115 519.00 | 100 000.00 | 215 519.00 |
