| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 18 877.00 | 11 003.00 | 7 874.00 | 18 877.00 |
AH Goodwill | 15 000.00 | | 15 000.00 | 15 000.00 |
AJ Other Intangible Assets | 85 349.00 | | 85 349.00 | 85 349.00 |
AT Other tangible assets | 79 698.00 | 43 704.00 | 35 994.00 | 79 698.00 |
BH Other financial assets | 2 000.00 | | 2 000.00 | 2 000.00 |
BJ TOTAL (I) | 200 924.00 | 54 707.00 | 146 217.00 | 200 924.00 |
BV Advances and down payments on orders | 1 305.00 | | 1 305.00 | 1 305.00 |
BX Customers and related accounts | 328 103.00 | 5 797.00 | 322 307.00 | 328 103.00 |
BZ Other receivables | 55 304.00 | | 55 304.00 | 55 304.00 |
CD Marketable securities | 50 042.00 | 1 643.00 | 48 399.00 | 50 042.00 |
CF Cash and cash equivalents | 34 121.00 | | 34 121.00 | 34 121.00 |
CH Prepaid expenses | 16 046.00 | | 16 046.00 | 16 046.00 |
CJ TOTAL (II) | 484 922.00 | 7 439.00 | 477 483.00 | 484 922.00 |
CO Grand total (0 to V) | 685 846.00 | 62 146.00 | 623 700.00 | 685 846.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 23 550.00 | 23 550.00 | | 23 550.00 |
DB Share, merger, contribution premiums, etc. | 30 353.00 | 30 353.00 | | 30 353.00 |
DD Legal reserve (1) | 2 355.00 | 2 355.00 | | 2 355.00 |
DG Other reserves | 123 338.00 | 123 338.00 | | 123 338.00 |
DH Retained earnings | -375 507.00 | -223 113.00 | | -375 507.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -506 984.00 | -152 395.00 | | -506 984.00 |
DL TOTAL (I) | -702 895.00 | -195 911.00 | | -702 895.00 |
DP Provisions for Risks | 25 000.00 | 25 000.00 | | 25 000.00 |
DQ Provisions for Expenses | 117 268.00 | 54 244.00 | | 117 268.00 |
DR TOTAL (IV) | 142 268.00 | 79 244.00 | | 142 268.00 |
DU Loans and Debts from Credit Institutions (3) | | 10 255.00 | | |
DV Miscellaneous Loans and Financial Debts (4) | 372 943.00 | 66 094.00 | | 372 943.00 |
DX Trade payables and related accounts | 172 716.00 | 293 186.00 | | 172 716.00 |
DY Tax and social security liabilities | 454 227.00 | 404 198.00 | | 454 227.00 |
EA Other liabilities | 183 709.00 | 200 892.00 | | 183 709.00 |
EB Prepaid income (2) | 733.00 | 144 234.00 | | 733.00 |
EC TOTAL (IV) | 1 184 328.00 | 1 118 858.00 | | 1 184 328.00 |
EE Grand total (I to V) | 623 700.00 | 1 002 190.00 | | 623 700.00 |
EG Accrued income and payables due within one year | 884 328.00 | 1 118 858.00 | | 884 328.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | | 10 255.00 | | |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | | 1 542 436.00 | |
FJ Net sales | | | 1 542 436.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 11 058.00 | |
FQ Other income | | | 1 267.00 | |
FR Total operating income (I) | | | 1 554 762.00 | |
FW Other purchases and external expenses | | | 398 099.00 | |
FX Taxes, duties, and similar payments | | | 28 128.00 | |
FY Salaries and Wages | | | 1 086 896.00 | |
FZ Social Security Contributions | | | 438 221.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 14 675.00 | |
GC Operating Expenses - Current Assets: Provisions | | | 5 797.00 | |
GD Operating Expenses - Contingencies and Expenses: Provisions | | | 63 024.00 | |
GE Other Expenses | | | 19 139.00 | |
GF Total Operating Expenses (II) | | | 2 053 980.00 | |
GG - OPERATING RESULT (I - II) | | | -499 218.00 | |
GL Other interest and similar income | | | 2 038.00 | |
GM Reversals of provisions and transfers of expenses | | | 79.00 | |
GP Total financial income (V) | | | 2 117.00 | |
GQ Financial allocations to depreciation and provisions | | | 1 721.00 | |
GR Interest and similar expenses | | | 1 646.00 | |
GU Total financial expenses (VI) | | | 1 646.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 471.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -498 747.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 5 900.00 | 6 122.00 | | 5 900.00 |
HD Total exceptional income (VII) | 5 900.00 | 6 122.00 | | 5 900.00 |
HE Exceptional expenses on management operations | 14 136.00 | 9 749.00 | | 14 136.00 |
HH Total exceptional expenses (VIII) | 14 136.00 | 9 749.00 | | 14 136.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -8 237.00 | -3 627.00 | | -8 237.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 562 779.00 | 1 240 602.00 | | 1 562 779.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 2 069 763.00 | 1 392 997.00 | | 2 069 763.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -506 984.00 | -152 395.00 | | -506 984.00 |
| |
| 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 | 168 738.00 | | 32 186.00 | 168 738.00 |
I3 DECREASES Total Financial Fixed Assets | | | 2 000.00 | |
I4 DECREASES Grand Total | | | 200 924.00 | |
IO DECREASES Total including other intangible assets | | | 119 226.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 79 698.00 | |
KD ACQUISITIONS Total including other intangible assets | 111 857.00 | | 7 369.00 | 111 857.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 56 881.00 | | 22 817.00 | 56 881.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | | | 2 000.00 | |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 40 031.00 | 14 675.00 | | 40 031.00 |
PE DEPRECIATION Total including other intangible assets | 9 154.00 | 1 849.00 | | 9 154.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 30 877.00 | 12 827.00 | | 30 877.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
4A Provisions for litigation | | | | |
4X Provisions for pensions and similar obligations | | | | |
5Z Total provisions for risks and expenses | 79 244.00 | 63 024.00 | | 79 244.00 |
7C Grand total | 79 244.00 | 63 024.00 | | 79 244.00 |
UE of which provisions and reversals: - Operating | | 63 024.00 | | |
| |
| 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 | 172 716.00 | 172 716.00 | | 172 716.00 |
8D Social Security and Other Social Organizations | 454 227.00 | 454 227.00 | | 454 227.00 |
8K Other liabilities (including liabilities related to repo transactions) | 556 652.00 | 256 652.00 | 300 000.00 | 556 652.00 |
8L Deferred income | 733.00 | 733.00 | | 733.00 |
UT Other financial assets | 2 000.00 | | 2 000.00 | 2 000.00 |
UX Other trade receivables | 328 103.00 | 328 103.00 | | 328 103.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 55 304.00 | 55 304.00 | | 55 304.00 |
VS Prepaid expenses | 16 046.00 | 16 046.00 | | 16 046.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 401 454.00 | 399 454.00 | 2 000.00 | 401 454.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 184 328.00 | 884 328.00 | 300 000.00 | 1 184 328.00 |
