| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 38 746.00 | 38 746.00 | | 38 746.00 |
AJ Other Intangible Assets | 3 850.00 | | 3 850.00 | 3 850.00 |
AT Other tangible assets | 33 024.00 | 33 024.00 | | 33 024.00 |
BH Other financial assets | 229.00 | | 229.00 | 229.00 |
BJ TOTAL (I) | 109 808.00 | 71 769.00 | 38 039.00 | 109 808.00 |
BN Goods in progress | -1 004 561.00 | | -1 004 561.00 | -1 004 561.00 |
BV Advances and down payments on orders | | | | |
BX Customers and related accounts | | | | |
BZ Other receivables | 3 182 610.00 | | 3 182 610.00 | 3 182 610.00 |
CD Marketable securities | 166 127.00 | | 166 127.00 | 166 127.00 |
CF Cash and cash equivalents | 4 515 284.00 | | 4 515 284.00 | 4 515 284.00 |
CH Prepaid expenses | 12 123.00 | | 12 123.00 | 12 123.00 |
CJ TOTAL (II) | 6 871 583.00 | | 6 871 583.00 | 6 871 583.00 |
CO Grand total (0 to V) | 6 981 391.00 | 71 769.00 | 6 909 622.00 | 6 981 391.00 |
CP Shares due in less than one year | 229.00 | | | 229.00 |
CU Other investments | 33 960.00 | | 33 960.00 | 33 960.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 228 000.00 | 228 000.00 | | 228 000.00 |
DD Legal reserve (1) | 22 800.00 | 22 800.00 | | 22 800.00 |
DG Other reserves | | 6 069.00 | | |
DH Retained earnings | -168 628.00 | | | -168 628.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -138 565.00 | -174 697.00 | | -138 565.00 |
DL TOTAL (I) | -56 393.00 | 82 172.00 | | -56 393.00 |
DP Provisions for Risks | | 18 471.00 | | |
DR TOTAL (IV) | | 18 471.00 | | |
DX Trade payables and related accounts | 101 526.00 | 147 249.00 | | 101 526.00 |
DY Tax and social security liabilities | 2 182.00 | 41 818.00 | | 2 182.00 |
EA Other liabilities | 7 583 903.00 | 6 488 756.00 | | 7 583 903.00 |
EB Prepaid income (2) | -721 596.00 | -409 736.00 | | -721 596.00 |
EC TOTAL (IV) | 6 966 015.00 | 6 268 088.00 | | 6 966 015.00 |
EE Grand total (I to V) | 6 909 622.00 | 6 368 731.00 | | 6 909 622.00 |
EG Accrued income and payables due within one year | 7 687 611.00 | 6 677 823.00 | | 7 687 611.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 312 660.00 | | 312 660.00 | 312 660.00 |
FJ Net sales | 312 660.00 | | 312 660.00 | 312 660.00 |
FM Inventory production | | | | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 19 934.00 | |
FQ Other income | | | 297.00 | |
FR Total operating income (I) | | | 332 891.00 | |
FW Other purchases and external expenses | | | 358 890.00 | |
FX Taxes, duties, and similar payments | | | 2 377.00 | |
FY Salaries and Wages | | | 80 251.00 | |
FZ Social Security Contributions | | | 42 951.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 474.00 | |
GE Other Expenses | | | 687.00 | |
GF Total Operating Expenses (II) | | | 485 630.00 | |
GG - OPERATING RESULT (I - II) | | | -152 739.00 | |
GK Income from other securities and fixed asset receivables | | | 530.00 | |
GL Other interest and similar income | | | 2 143.00 | |
GP Total financial income (V) | | | 2 674.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 2 674.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -150 065.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 11 500.00 | | | 11 500.00 |
HD Total exceptional income (VII) | 11 500.00 | | | 11 500.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 11 500.00 | | | 11 500.00 |
HL TOTAL REVENUE (I + III + V + VII) | 347 065.00 | 192 771.00 | | 347 065.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 485 630.00 | 367 468.00 | | 485 630.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -138 565.00 | -174 697.00 | | -138 565.00 |
| |
| 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 | 129 468.00 | | | 129 468.00 |
I3 DECREASES Total Financial Fixed Assets | | | 33 659.00 | |
I4 DECREASES Grand Total | | 20 190.00 | 109 278.00 | |
IO DECREASES Total including other intangible assets | | | 42 596.00 | |
IY DECREASES Total Tangible Fixed Assets | | 20 190.00 | 33 024.00 | |
KD ACQUISITIONS Total including other intangible assets | 42 596.00 | | | 42 596.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 53 214.00 | | | 53 214.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 33 659.00 | | | 33 659.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 91 486.00 | 474.00 | 20 190.00 | 91 486.00 |
PE DEPRECIATION Total including other intangible assets | 38 746.00 | | | 38 746.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 52 740.00 | 474.00 | 20 190.00 | 52 740.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
5Z Total provisions for risks and expenses | 18 471.00 | | 18 471.00 | 18 471.00 |
7C Grand total | 18 471.00 | | 18 471.00 | 18 471.00 |
| |
| 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 | 101 526.00 | 101 526.00 | | 101 526.00 |
8C Staff and Related Accounts | 694.00 | 694.00 | | 694.00 |
8D Social Security and Other Social Organizations | 634.00 | 634.00 | | 634.00 |
8K Other liabilities (including liabilities related to repo transactions) | 7 583 903.00 | 7 583 903.00 | | 7 583 903.00 |
UT Other financial assets | 229.00 | 229.00 | | 229.00 |
VB VAT | 108 322.00 | 108 322.00 | | 108 322.00 |
VQ Other Taxes, Duties, and Similar Debts | 695.00 | 695.00 | | 695.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 3 074 288.00 | 3 074 288.00 | | 3 074 288.00 |
VS Prepaid expenses | 12 123.00 | 12 123.00 | | 12 123.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 3 194 961.00 | 3 194 961.00 | | 3 194 961.00 |
VW VAT | 160.00 | 160.00 | | 160.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 7 687 611.00 | 7 687 611.00 | | 7 687 611.00 |
