| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 14 255.00 | 12 219.00 | 2 036.00 | 14 255.00 |
AJ Other Intangible Assets | 10 479.00 | | 10 479.00 | 10 479.00 |
AT Other tangible assets | 20 559.00 | 19 822.00 | 737.00 | 20 559.00 |
BJ TOTAL (I) | 265 793.00 | 32 041.00 | 233 752.00 | 265 793.00 |
BV Advances and down payments on orders | | | | |
BX Customers and related accounts | 85 273.00 | | 85 273.00 | 85 273.00 |
BZ Other receivables | 616 702.00 | | 616 702.00 | 616 702.00 |
CF Cash and cash equivalents | 335 022.00 | | 335 022.00 | 335 022.00 |
CH Prepaid expenses | 1 092.00 | | 1 092.00 | 1 092.00 |
CJ TOTAL (II) | 1 038 089.00 | | 1 038 089.00 | 1 038 089.00 |
CO Grand total (0 to V) | 1 303 882.00 | 32 041.00 | 1 271 841.00 | 1 303 882.00 |
CU Other investments | 220 500.00 | | 220 500.00 | 220 500.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 198 000.00 | 198 000.00 | | 198 000.00 |
DD Legal reserve (1) | 19 800.00 | 19 800.00 | | 19 800.00 |
DG Other reserves | 830 128.00 | 908 122.00 | | 830 128.00 |
DH Retained earnings | | 7 070.00 | | |
DI RESULTS FOR THE YEAR (Profit or Loss) | 46 735.00 | 114 917.00 | | 46 735.00 |
DL TOTAL (I) | 1 094 664.00 | 1 247 908.00 | | 1 094 664.00 |
DV Miscellaneous Loans and Financial Debts (4) | 38 035.00 | 2 682.00 | | 38 035.00 |
DX Trade payables and related accounts | 17 844.00 | 6 630.00 | | 17 844.00 |
DY Tax and social security liabilities | 91 630.00 | 96 590.00 | | 91 630.00 |
EA Other liabilities | 29 669.00 | | | 29 669.00 |
EC TOTAL (IV) | 177 177.00 | 105 902.00 | | 177 177.00 |
EE Grand total (I to V) | 1 271 841.00 | 1 353 810.00 | | 1 271 841.00 |
EG Accrued income and payables due within one year | 177 177.00 | 105 902.00 | | 177 177.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 397 526.00 | | 397 526.00 | 397 526.00 |
FJ Net sales | 397 526.00 | | 397 526.00 | 397 526.00 |
FN Capitalized production | | | 932.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 13 522.00 | |
FQ Other income | | | 6.00 | |
FR Total operating income (I) | | | 411 986.00 | |
FW Other purchases and external expenses | | | 64 698.00 | |
FX Taxes, duties, and similar payments | | | 12 983.00 | |
FY Salaries and Wages | | | 245 287.00 | |
FZ Social Security Contributions | | | 103 045.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 325.00 | |
GE Other Expenses | | | 47.00 | |
GF Total Operating Expenses (II) | | | 426 385.00 | |
GG - OPERATING RESULT (I - II) | | | -14 399.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 120 025.00 | |
GP Total financial income (V) | | | 120 025.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 120 025.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 105 626.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 13 522.00 | 5 551.00 | | 13 522.00 |
HA Exceptional income from management transactions | 9 527.00 | 81.00 | | 9 527.00 |
HD Total exceptional income (VII) | 9 527.00 | 81.00 | | 9 527.00 |
HE Exceptional expenses on management operations | 91 484.00 | | | 91 484.00 |
HH Total exceptional expenses (VIII) | 91 484.00 | | | 91 484.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -81 957.00 | 81.00 | | -81 957.00 |
HK Income tax | -23 066.00 | 55 469.00 | | -23 066.00 |
HL TOTAL REVENUE (I + III + V + VII) | 541 538.00 | 461 695.00 | | 541 538.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 494 803.00 | 346 778.00 | | 494 803.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 46 735.00 | 114 917.00 | | 46 735.00 |
| |
| 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 | 252 216.00 | | 13 577.00 | 252 216.00 |
I3 DECREASES Total Financial Fixed Assets | | | 220 500.00 | |
I4 DECREASES Grand Total | | | 265 793.00 | |
IO DECREASES Total including other intangible assets | | | 24 734.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 20 559.00 | |
KD ACQUISITIONS Total including other intangible assets | 12 110.00 | | 12 624.00 | 12 110.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 19 606.00 | | 953.00 | 19 606.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 220 500.00 | | | 220 500.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 31 716.00 | 325.00 | | 31 716.00 |
PE DEPRECIATION Total including other intangible assets | 12 110.00 | 109.00 | | 12 110.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 19 606.00 | 216.00 | | 19 606.00 |
| |
| 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 | 17 844.00 | 17 844.00 | | 17 844.00 |
8C Staff and Related Accounts | 10 255.00 | 10 255.00 | | 10 255.00 |
8D Social Security and Other Social Organizations | 48 466.00 | 48 466.00 | | 48 466.00 |
8K Other liabilities (including liabilities related to repo transactions) | 29 669.00 | 29 669.00 | | 29 669.00 |
UX Other trade receivables | 85 273.00 | | | 85 273.00 |
VB VAT | 8 887.00 | | | 8 887.00 |
VC Group and associates | 410 736.00 | | | 410 736.00 |
VI Group and Associates | 38 035.00 | 38 035.00 | | 38 035.00 |
VM Income taxes | 197 078.00 | | | 197 078.00 |
VQ Other Taxes, Duties, and Similar Debts | 12 138.00 | 12 138.00 | | 12 138.00 |
VS Prepaid expenses | 1 092.00 | | | 1 092.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 703 067.00 | 703 067.00 | | 703 067.00 |
VW VAT | 20 771.00 | 20 771.00 | | 20 771.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 177 177.00 | 177 177.00 | | 177 177.00 |
