| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 20 361.00 | 20 361.00 | | 20 361.00 |
AT Other tangible assets | 579 356.00 | 263 139.00 | 316 217.00 | 579 356.00 |
BH Other financial assets | 80.00 | | 80.00 | 80.00 |
BJ TOTAL (I) | 599 817.00 | 283 500.00 | 316 317.00 | 599 817.00 |
BZ Other receivables | 69 374.00 | | 69 374.00 | 69 374.00 |
CD Marketable securities | 168.00 | | 168.00 | 168.00 |
CF Cash and cash equivalents | 536 076.00 | | 536 076.00 | 536 076.00 |
CH Prepaid expenses | 17 167.00 | | 17 167.00 | 17 167.00 |
CJ TOTAL (II) | 622 785.00 | | 622 785.00 | 622 785.00 |
CO Grand total (0 to V) | 1 222 602.00 | 283 500.00 | 939 102.00 | 1 222 602.00 |
CU Other investments | 20.00 | | 20.00 | 20.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 5 000.00 | 5 000.00 | | 5 000.00 |
DH Retained earnings | -934 510.00 | -1 027 231.00 | | -934 510.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 21 218.00 | 92 721.00 | | 21 218.00 |
DL TOTAL (I) | -908 292.00 | -929 510.00 | | -908 292.00 |
DV Miscellaneous Loans and Financial Debts (4) | 179 958.00 | 215 486.00 | | 179 958.00 |
DW Advances and down payments received on current orders | 8 741.00 | 280.00 | | 8 741.00 |
DX Trade payables and related accounts | 143 105.00 | 126 967.00 | | 143 105.00 |
DY Tax and social security liabilities | 2 990.00 | | | 2 990.00 |
EA Other liabilities | 1 512 600.00 | 1 313 169.00 | | 1 512 600.00 |
EC TOTAL (IV) | 1 847 394.00 | 1 655 903.00 | | 1 847 394.00 |
EE Grand total (I to V) | 939 102.00 | 726 392.00 | | 939 102.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 2 410 987.00 | | 2 410 987.00 | 2 410 987.00 |
FJ Net sales | 2 410 987.00 | | 2 410 987.00 | 2 410 987.00 |
FO Operating subsidies | | | 60 000.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 4 755.00 | |
FQ Other income | | | 51.00 | |
FR Total operating income (I) | | | 2 475 793.00 | |
FW Other purchases and external expenses | | | 2 346 676.00 | |
FX Taxes, duties, and similar payments | | | 8 495.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 64 089.00 | |
GE Other Expenses | | | 6 259.00 | |
GF Total Operating Expenses (II) | | | 2 425 519.00 | |
GG - OPERATING RESULT (I - II) | | | 50 274.00 | |
GJ Financial income from other securities and fixed asset receivables | | | | |
GL Other interest and similar income | | | 8.00 | |
GP Total financial income (V) | | | 8.00 | |
GR Interest and similar expenses | | | 29 064.00 | |
GU Total financial expenses (VI) | | | 29 064.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -29 056.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 21 218.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | | 250 000.00 | | |
HD Total exceptional income (VII) | | 250 000.00 | | |
HE Exceptional expenses on management operations | | 30.00 | | |
HH Total exceptional expenses (VIII) | | 30.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | 249 970.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 2 475 801.00 | 2 612 329.00 | | 2 475 801.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 2 454 583.00 | 2 519 608.00 | | 2 454 583.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 21 218.00 | 92 721.00 | | 21 218.00 |
| |
| 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 | 570 275.00 | | 29 542.00 | 570 275.00 |
I3 DECREASES Total Financial Fixed Assets | | | 100.00 | |
I4 DECREASES Grand Total | | | 599 817.00 | |
IO DECREASES Total including other intangible assets | | | 20 361.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 579 356.00 | |
KD ACQUISITIONS Total including other intangible assets | 20 361.00 | | | 20 361.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 549 814.00 | | 29 542.00 | 549 814.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 100.00 | | | 100.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 219 411.00 | 64 089.00 | | 219 411.00 |
PE DEPRECIATION Total including other intangible assets | 19 729.00 | 632.00 | | 19 729.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 199 682.00 | 63 456.00 | | 199 682.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 179 958.00 | 179 958.00 | | 179 958.00 |
8B Suppliers and Related Accounts | 143 105.00 | 143 105.00 | | 143 105.00 |
8K Other liabilities (including liabilities related to repo transactions) | 1 512 600.00 | 346 747.00 | 1 165 853.00 | 1 512 600.00 |
UT Other financial assets | 80.00 | 80.00 | | 80.00 |
VB VAT | 58 667.00 | | | 58 667.00 |
VN Other taxes, similar payments | 58 667.00 | | | 58 667.00 |
VQ Other Taxes, Duties, and Similar Debts | 2 990.00 | 2 990.00 | | 2 990.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 10 707.00 | | | 10 707.00 |
VS Prepaid expenses | 17 167.00 | | | 17 167.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 86 621.00 | 86 621.00 | | 86 621.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 838 653.00 | 672 800.00 | 1 165 853.00 | 1 838 653.00 |
