| |
| 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 | 7 496.00 | 7 496.00 | | 7 496.00 |
AT Other tangible assets | 9 705.00 | 9 705.00 | | 9 705.00 |
BH Other financial assets | 2 052.00 | | 2 052.00 | 2 052.00 |
BJ TOTAL (I) | 19 253.00 | 17 201.00 | 2 052.00 | 19 253.00 |
BX Customers and related accounts | 15 957.00 | | 15 957.00 | 15 957.00 |
BZ Other receivables | 5 985.00 | | 5 985.00 | 5 985.00 |
CF Cash and cash equivalents | 776.00 | | 776.00 | 776.00 |
CJ TOTAL (II) | 22 718.00 | | 22 718.00 | 22 718.00 |
CO Grand total (0 to V) | 41 971.00 | 17 201.00 | 24 770.00 | 41 971.00 |
CP Shares due in less than one year | 2 052.00 | | | 2 052.00 |
CR Shares due in more than one year | 296.00 | | | 296.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 38 112.00 | 38 112.00 | | 38 112.00 |
DD Legal reserve (1) | 3 811.00 | 3 811.00 | | 3 811.00 |
DH Retained earnings | -185 438.00 | -186 159.00 | | -185 438.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 4 447.00 | 721.00 | | 4 447.00 |
DL TOTAL (I) | -139 067.00 | -143 514.00 | | -139 067.00 |
DV Miscellaneous Loans and Financial Debts (4) | 101 134.00 | 107 513.00 | | 101 134.00 |
DX Trade payables and related accounts | 23 283.00 | 28 933.00 | | 23 283.00 |
DY Tax and social security liabilities | 39 421.00 | 42 814.00 | | 39 421.00 |
EC TOTAL (IV) | 163 838.00 | 179 260.00 | | 163 838.00 |
EE Grand total (I to V) | 24 770.00 | 35 746.00 | | 24 770.00 |
EG Accrued income and payables due within one year | 67 981.00 | 77 025.00 | | 67 981.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 61 822.00 | | 61 822.00 | 61 822.00 |
FJ Net sales | 61 822.00 | | 61 822.00 | 61 822.00 |
FQ Other income | | | 6.00 | |
FR Total operating income (I) | | | 61 829.00 | |
FW Other purchases and external expenses | | | 21 091.00 | |
FX Taxes, duties, and similar payments | | | 1 451.00 | |
FY Salaries and Wages | | | 30 103.00 | |
FZ Social Security Contributions | | | 9 405.00 | |
GE Other Expenses | | | 269.00 | |
GF Total Operating Expenses (II) | | | 62 320.00 | |
GG - OPERATING RESULT (I - II) | | | -491.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -491.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 5 669.00 | 90.00 | | 5 669.00 |
HB Exceptional income from capital transactions | | 7 000.00 | | |
HD Total exceptional income (VII) | 5 669.00 | 7 090.00 | | 5 669.00 |
HE Exceptional expenses on management operations | 596.00 | 599.00 | | 596.00 |
HH Total exceptional expenses (VIII) | 596.00 | 599.00 | | 596.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 5 073.00 | 6 491.00 | | 5 073.00 |
HK Income tax | 135.00 | | | 135.00 |
HL TOTAL REVENUE (I + III + V + VII) | 67 498.00 | 75 676.00 | | 67 498.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 63 051.00 | 74 955.00 | | 63 051.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 4 447.00 | 721.00 | | 4 447.00 |
| |
| 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 | 19 253.00 | | | 19 253.00 |
I3 DECREASES Total Financial Fixed Assets | | | 2 052.00 | |
I4 DECREASES Grand Total | | | 19 253.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 17 201.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 17 201.00 | | | 17 201.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 052.00 | | | 2 052.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 17 201.00 | | | 17 201.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 17 201.00 | | | 17 201.00 |
| |
| 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 | 38 272.00 | 6 378.00 | 25 516.00 | 38 272.00 |
8B Suppliers and Related Accounts | 23 283.00 | 23 283.00 | | 23 283.00 |
8C Staff and Related Accounts | 5 326.00 | 5 326.00 | | 5 326.00 |
8D Social Security and Other Social Organizations | 4 723.00 | 4 723.00 | | 4 723.00 |
8E Income Taxes | 24 593.00 | 24 593.00 | | 24 593.00 |
UT Other financial assets | 2 052.00 | 2 052.00 | | 2 052.00 |
UX Other trade receivables | 15 957.00 | | | 15 957.00 |
VB VAT | 3 830.00 | | | 3 830.00 |
VI Group and Associates | 63 963.00 | | | 63 963.00 |
VK Loans repaid during the year | 6 379.00 | | | 6 379.00 |
VM Income taxes | 2 155.00 | | | 2 155.00 |
VQ Other Taxes, Duties, and Similar Debts | 177.00 | 177.00 | | 177.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 23 994.00 | 23 698.00 | 296.00 | 23 994.00 |
VW VAT | 3 503.00 | 3 503.00 | | 3 503.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 163 838.00 | 67 981.00 | 25 516.00 | 163 838.00 |
