| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 23 000.00 | 23 000.00 | | 23 000.00 |
AR Technical installations, industrial equipment and tools | 4 414.00 | 4 414.00 | | 4 414.00 |
AT Other tangible assets | 229 712.00 | 219 196.00 | 10 515.00 | 229 712.00 |
BD Other fixed assets | 15.00 | | 15.00 | 15.00 |
BJ TOTAL (I) | 257 140.00 | 246 610.00 | 10 530.00 | 257 140.00 |
BL Raw materials, supplies | 1 067.00 | | 1 067.00 | 1 067.00 |
BT Goods | 10 548.00 | | 10 548.00 | 10 548.00 |
BV Advances and down payments on orders | 192.00 | | 192.00 | 192.00 |
BX Customers and related accounts | 14 550.00 | | 14 550.00 | 14 550.00 |
BZ Other receivables | 4 611.00 | | 4 611.00 | 4 611.00 |
CF Cash and cash equivalents | 6 443.00 | | 6 443.00 | 6 443.00 |
CH Prepaid expenses | 423.00 | | 423.00 | 423.00 |
CJ TOTAL (II) | 37 835.00 | | 37 835.00 | 37 835.00 |
CO Grand total (0 to V) | 294 975.00 | 246 610.00 | 48 365.00 | 294 975.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 625.00 | 7 625.00 | | 7 625.00 |
DH Retained earnings | -139 696.00 | -152 520.00 | | -139 696.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -11 651.00 | 12 824.00 | | -11 651.00 |
DL TOTAL (I) | -143 722.00 | -132 071.00 | | -143 722.00 |
DP Provisions for Risks | 904.00 | 2 440.00 | | 904.00 |
DR TOTAL (IV) | 904.00 | 2 440.00 | | 904.00 |
DU Loans and Debts from Credit Institutions (3) | 1 077.00 | 607.00 | | 1 077.00 |
DV Miscellaneous Loans and Financial Debts (4) | 139 879.00 | 118 209.00 | | 139 879.00 |
DW Advances and down payments received on current orders | 165.00 | | | 165.00 |
DX Trade payables and related accounts | 19 888.00 | 27 364.00 | | 19 888.00 |
DY Tax and social security liabilities | 30 174.00 | 32 407.00 | | 30 174.00 |
EC TOTAL (IV) | 191 183.00 | 178 587.00 | | 191 183.00 |
EE Grand total (I to V) | 48 365.00 | 48 956.00 | | 48 365.00 |
EG Accrued income and payables due within one year | 191 018.00 | 145 811.00 | | 191 018.00 |
EI Including equity loans | 139 879.00 | | | 139 879.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 475 127.00 | | 475 127.00 | 475 127.00 |
FG Production sold - services | 40 295.00 | | 40 295.00 | 40 295.00 |
FJ Net sales | 515 422.00 | | 515 422.00 | 515 422.00 |
FO Operating subsidies | | | 4 833.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 2 668.00 | |
FQ Other income | | | 279.00 | |
FR Total operating income (I) | | | 523 202.00 | |
FS Purchases of goods (including customs duties) | | | 193 901.00 | |
FT Inventory change (goods) | | | 1 808.00 | |
FV Inventory change (raw materials and supplies) | | | -28.00 | |
FW Other purchases and external expenses | | | 113 897.00 | |
FX Taxes, duties, and similar payments | | | 8 911.00 | |
FY Salaries and Wages | | | 143 763.00 | |
FZ Social Security Contributions | | | 41 532.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 732.00 | |
GD Operating Expenses - Contingencies and Expenses: Provisions | | | 904.00 | |
GE Other Expenses | | | 25 664.00 | |
GF Total Operating Expenses (II) | | | 532 084.00 | |
GG - OPERATING RESULT (I - II) | | | -8 882.00 | |
GR Interest and similar expenses | | | 2 141.00 | |
GU Total financial expenses (VI) | | | 2 141.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -2 141.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -11 022.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | | 8.00 | | |
HD Total exceptional income (VII) | | 8.00 | | |
HE Exceptional expenses on management operations | 629.00 | 979.00 | | 629.00 |
HH Total exceptional expenses (VIII) | 629.00 | 979.00 | | 629.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -629.00 | -971.00 | | -629.00 |
HL TOTAL REVENUE (I + III + V + VII) | 523 202.00 | 528 977.00 | | 523 202.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 534 853.00 | 516 153.00 | | 534 853.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -11 651.00 | 12 824.00 | | -11 651.00 |
| |
| 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 | 256 150.00 | | 990.00 | 256 150.00 |
I3 DECREASES Total Financial Fixed Assets | | | 15.00 | |
I4 DECREASES Grand Total | | | 257 140.00 | |
IO DECREASES Total including other intangible assets | | | 23 000.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 234 125.00 | |
KD ACQUISITIONS Total including other intangible assets | 23 000.00 | | | 23 000.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 233 135.00 | | 990.00 | 233 135.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 15.00 | | | 15.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 244 878.00 | 1 732.00 | | 244 878.00 |
PE DEPRECIATION Total including other intangible assets | 23 000.00 | | | 23 000.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 221 878.00 | 1 732.00 | | 221 878.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
5V Other provisions for risks and expenses | | | | |
5Z Total provisions for risks and expenses | 2 440.00 | 904.00 | 2 440.00 | 2 440.00 |
7C Grand total | 2 440.00 | 904.00 | 2 440.00 | 2 440.00 |
UE of which provisions and reversals: - Operating | | 904.00 | 2 440.00 | |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 32 776.00 | 32 776.00 | | 32 776.00 |
8B Suppliers and Related Accounts | 19 888.00 | 19 888.00 | | 19 888.00 |
8C Staff and Related Accounts | 10 741.00 | 10 741.00 | | 10 741.00 |
8D Social Security and Other Social Organizations | 11 174.00 | 11 174.00 | | 11 174.00 |
8E Income Taxes | 548.00 | 548.00 | | 548.00 |
UX Other trade receivables | 14 550.00 | 14 550.00 | | 14 550.00 |
UZ Social Security, other social security organizations | 142.00 | 142.00 | | 142.00 |
VB VAT | 672.00 | 672.00 | | 672.00 |
VH Loans with a maturity of more than one year at origin | 1 077.00 | 1 077.00 | | 1 077.00 |
VI Group and Associates | 107 103.00 | 107 103.00 | | 107 103.00 |
VQ Other Taxes, Duties, and Similar Debts | 4 793.00 | 4 793.00 | | 4 793.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 3 797.00 | 3 797.00 | | 3 797.00 |
VS Prepaid expenses | 423.00 | 423.00 | | 423.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 19 585.00 | 19 585.00 | | 19 585.00 |
VW VAT | 2 918.00 | 2 918.00 | | 2 918.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 191 018.00 | 191 018.00 | | 191 018.00 |
