| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 2 772.00 | 2 772.00 | | 2 772.00 |
AH Goodwill | 40 000.00 | | 40 000.00 | 40 000.00 |
AR Technical installations, industrial equipment and tools | 37 120.00 | 37 120.00 | | 37 120.00 |
AT Other tangible assets | 70 710.00 | 48 646.00 | 22 064.00 | 70 710.00 |
BH Other financial assets | 7 047.00 | | 7 047.00 | 7 047.00 |
BJ TOTAL (I) | 157 648.00 | 88 538.00 | 69 110.00 | 157 648.00 |
BV Advances and down payments on orders | 5 000.00 | | 5 000.00 | 5 000.00 |
BX Customers and related accounts | 174 883.00 | | 174 883.00 | 174 883.00 |
BZ Other receivables | 28 732.00 | | 28 732.00 | 28 732.00 |
CF Cash and cash equivalents | 146 358.00 | | 146 358.00 | 146 358.00 |
CH Prepaid expenses | 2 545.00 | | 2 545.00 | 2 545.00 |
CJ TOTAL (II) | 357 518.00 | | 357 518.00 | 357 518.00 |
CO Grand total (0 to V) | 515 166.00 | 88 538.00 | 426 628.00 | 515 166.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 8 000.00 | 8 000.00 | | 8 000.00 |
DD Legal reserve (1) | 800.00 | 800.00 | | 800.00 |
DG Other reserves | 539 810.00 | 746 110.00 | | 539 810.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -257 248.00 | -206 300.00 | | -257 248.00 |
DL TOTAL (I) | 291 362.00 | 548 610.00 | | 291 362.00 |
DP Provisions for Risks | 23 200.00 | 23 200.00 | | 23 200.00 |
DR TOTAL (IV) | 23 200.00 | 23 200.00 | | 23 200.00 |
DV Miscellaneous Loans and Financial Debts (4) | 38 965.00 | 165.00 | | 38 965.00 |
DW Advances and down payments received on current orders | 3 120.00 | 4 272.00 | | 3 120.00 |
DX Trade payables and related accounts | 31 448.00 | 46 892.00 | | 31 448.00 |
DY Tax and social security liabilities | 38 532.00 | 47 605.00 | | 38 532.00 |
EC TOTAL (IV) | 112 066.00 | 98 934.00 | | 112 066.00 |
EE Grand total (I to V) | 426 628.00 | 670 744.00 | | 426 628.00 |
EG Accrued income and payables due within one year | 108 946.00 | 94 662.00 | | 108 946.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | | | 208 175.00 | |
FJ Net sales | | | 208 175.00 | |
FQ Other income | | | 34.00 | |
FR Total operating income (I) | | | 208 210.00 | |
FU Purchases of raw materials and other supplies | | | 116 876.00 | |
FW Other purchases and external expenses | | | 66 608.00 | |
FX Taxes, duties, and similar payments | | | 4 181.00 | |
FY Salaries and Wages | | | 250 817.00 | |
FZ Social Security Contributions | | | 23 844.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 3 043.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 465 370.00 | |
GG - OPERATING RESULT (I - II) | | | -257 160.00 | |
GP Total financial income (V) | | | 124.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 124.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -257 035.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HD Total exceptional income (VII) | | 38 149.00 | | |
HH Total exceptional expenses (VIII) | 213.00 | 229.00 | | 213.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -213.00 | 37 920.00 | | -213.00 |
HL TOTAL REVENUE (I + III + V + VII) | 208 334.00 | 342 401.00 | | 208 334.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 465 583.00 | 548 701.00 | | 465 583.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -257 248.00 | -206 300.00 | | -257 248.00 |
| |
| 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 | 158 198.00 | | 1 250.00 | 158 198.00 |
I3 DECREASES Total Financial Fixed Assets | | 1 800.00 | 7 047.00 | |
I4 DECREASES Grand Total | | 1 800.00 | 157 648.00 | |
IO DECREASES Total including other intangible assets | | | 42 772.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 107 829.00 | |
KD ACQUISITIONS Total including other intangible assets | 42 772.00 | | | 42 772.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 106 579.00 | | 1 250.00 | 106 579.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 8 847.00 | | | 8 847.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 85 495.00 | 3 043.00 | | 85 495.00 |
PE DEPRECIATION Total including other intangible assets | 2 772.00 | | | 2 772.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 82 722.00 | 3 043.00 | | 82 722.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
4E Provisions for guarantees given to customers | | | | |
5Z Total provisions for risks and expenses | 23 200.00 | | | 23 200.00 |
| |
| 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 | 31 448.00 | 31 448.00 | | 31 448.00 |
8K Other liabilities (including liabilities related to repo transactions) | 38 965.00 | 38 965.00 | | 38 965.00 |
UT Other financial assets | 7 047.00 | | 7 047.00 | 7 047.00 |
UX Other trade receivables | 174 883.00 | 174 883.00 | | 174 883.00 |
VP Miscellaneous | 28 732.00 | 28 732.00 | | 28 732.00 |
VQ Other Taxes, Duties, and Similar Debts | 38 532.00 | 38 532.00 | | 38 532.00 |
VS Prepaid expenses | 2 545.00 | 2 545.00 | | 2 545.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 213 206.00 | 206 160.00 | 7 047.00 | 213 206.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 108 946.00 | 108 946.00 | | 108 946.00 |
