| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 4 017.00 | 3 275.00 | 742.00 | 4 017.00 |
AN Land | 1.00 | | 1.00 | 1.00 |
AR Technical installations, industrial equipment and tools | 395.00 | 395.00 | | 395.00 |
AT Other tangible assets | 48 005.00 | 43 935.00 | 4 070.00 | 48 005.00 |
BJ TOTAL (I) | 492 918.00 | 47 605.00 | 445 313.00 | 492 918.00 |
BV Advances and down payments on orders | | | | |
BX Customers and related accounts | 51 411.00 | | 51 411.00 | 51 411.00 |
BZ Other receivables | 271 678.00 | | 271 678.00 | 271 678.00 |
CD Marketable securities | 100 000.00 | | 100 000.00 | 100 000.00 |
CF Cash and cash equivalents | 434 375.00 | | 434 375.00 | 434 375.00 |
CH Prepaid expenses | 1 960.00 | | 1 960.00 | 1 960.00 |
CJ TOTAL (II) | 859 424.00 | | 859 424.00 | 859 424.00 |
CO Grand total (0 to V) | 1 352 342.00 | 47 605.00 | 1 304 737.00 | 1 352 342.00 |
CU Other investments | 440 500.00 | | 440 500.00 | 440 500.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 400 000.00 | 400 000.00 | | 400 000.00 |
DB Share, merger, contribution premiums, etc. | 415 386.00 | 415 386.00 | | 415 386.00 |
DD Legal reserve (1) | 40 000.00 | 40 000.00 | | 40 000.00 |
DG Other reserves | 175 378.00 | 185 665.00 | | 175 378.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -24 815.00 | -10 288.00 | | -24 815.00 |
DK Regulated provisions | 185 171.00 | 154 065.00 | | 185 171.00 |
DL TOTAL (I) | 1 191 121.00 | 1 184 828.00 | | 1 191 121.00 |
DQ Provisions for Expenses | 11 204.00 | 5 016.00 | | 11 204.00 |
DR TOTAL (IV) | 11 204.00 | 5 016.00 | | 11 204.00 |
DU Loans and Debts from Credit Institutions (3) | 370.00 | 341.00 | | 370.00 |
DV Miscellaneous Loans and Financial Debts (4) | | 104.00 | | |
DX Trade payables and related accounts | 33 557.00 | 44 140.00 | | 33 557.00 |
DY Tax and social security liabilities | 68 485.00 | 92 952.00 | | 68 485.00 |
EC TOTAL (IV) | 102 413.00 | 137 537.00 | | 102 413.00 |
EE Grand total (I to V) | 1 304 737.00 | 1 327 381.00 | | 1 304 737.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 370.00 | 341.00 | | 370.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 72 504.00 | | 72 504.00 | 72 504.00 |
FG Production sold - services | 341 251.00 | 70 200.00 | 411 451.00 | 341 251.00 |
FJ Net sales | 413 755.00 | 70 200.00 | 483 955.00 | 413 755.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 7 225.00 | |
FQ Other income | | | 388.00 | |
FR Total operating income (I) | | | 491 568.00 | |
FS Purchases of goods (including customs duties) | | | 34 599.00 | |
FW Other purchases and external expenses | | | 133 210.00 | |
FX Taxes, duties, and similar payments | | | 25 459.00 | |
FY Salaries and Wages | | | 209 242.00 | |
FZ Social Security Contributions | | | 88 078.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 900.00 | |
GD Operating Expenses - Contingencies and Expenses: Provisions | | | 6 188.00 | |
GE Other Expenses | | | 14.00 | |
GF Total Operating Expenses (II) | | | 498 690.00 | |
GG - OPERATING RESULT (I - II) | | | -7 122.00 | |
GL Other interest and similar income | | | 220.00 | |
GP Total financial income (V) | | | 220.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 220.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -6 902.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 31 107.00 | 31 107.00 | | 31 107.00 |
HH Total exceptional expenses (VIII) | 31 107.00 | 31 107.00 | | 31 107.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -31 107.00 | -31 107.00 | | -31 107.00 |
HK Income tax | -13 194.00 | 2 900.00 | | -13 194.00 |
HL TOTAL REVENUE (I + III + V + VII) | 491 788.00 | 537 301.00 | | 491 788.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 516 603.00 | 547 589.00 | | 516 603.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -24 815.00 | -10 288.00 | | -24 815.00 |
| |
| 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 | 484 586.00 | | 12 000.00 | 484 586.00 |
I3 DECREASES Total Financial Fixed Assets | | | 440 500.00 | |
I4 DECREASES Grand Total | | 3 668.00 | 492 918.00 | |
IO DECREASES Total including other intangible assets | | | 4 017.00 | |
IY DECREASES Total Tangible Fixed Assets | | 3 668.00 | 48 401.00 | |
KD ACQUISITIONS Total including other intangible assets | 4 017.00 | | | 4 017.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 52 069.00 | | | 52 069.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 428 500.00 | | 12 000.00 | 428 500.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 49 373.00 | 1 900.00 | 3 668.00 | 49 373.00 |
PE DEPRECIATION Total including other intangible assets | 2 879.00 | 396.00 | | 2 879.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 46 494.00 | 1 504.00 | 3 668.00 | 46 494.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 154 065.00 | 31 107.00 | | 154 065.00 |
7C Grand total | 154 065.00 | 31 107.00 | | 154 065.00 |
UJ - Exceptional | | 31 107.00 | | |
| |
| 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 | 33 557.00 | 33 557.00 | | 33 557.00 |
8D Social Security and Other Social Organizations | 68 485.00 | 68 485.00 | | 68 485.00 |
UX Other trade receivables | 51 411.00 | 51 411.00 | | 51 411.00 |
VG Loans with a maturity of up to one year at origin | 370.00 | 370.00 | | 370.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 271 678.00 | 271 678.00 | | 271 678.00 |
VS Prepaid expenses | 1 960.00 | 1 960.00 | | 1 960.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 325 049.00 | 325 049.00 | | 325 049.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 102 413.00 | 102 413.00 | | 102 413.00 |
