| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AJ Other Intangible Assets | 47 918.00 | 7 897.00 | 40 021.00 | 47 918.00 |
BJ TOTAL (I) | 3 851 928.00 | 7 897.00 | 3 844 030.00 | 3 851 928.00 |
BV Advances and down payments on orders | | | | |
BX Customers and related accounts | 191 419.00 | | 191 419.00 | 191 419.00 |
BZ Other receivables | 6 452 792.00 | | 6 452 792.00 | 6 452 792.00 |
CF Cash and cash equivalents | 9 177 658.00 | | 9 177 658.00 | 9 177 658.00 |
CJ TOTAL (II) | 15 821 869.00 | | 15 821 869.00 | 15 821 869.00 |
CO Grand total (0 to V) | 19 673 797.00 | 7 897.00 | 19 665 899.00 | 19 673 797.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 3 763 420.00 | 3 763 420.00 | | 3 763 420.00 |
DD Legal reserve (1) | 376 342.00 | 376 342.00 | | 376 342.00 |
DG Other reserves | 7 471 234.00 | 7 386 552.00 | | 7 471 234.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 6 008 893.00 | 84 682.00 | | 6 008 893.00 |
DL TOTAL (I) | 17 619 889.00 | 11 610 996.00 | | 17 619 889.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 832 968.00 | 4 552 141.00 | | 1 832 968.00 |
DX Trade payables and related accounts | 3 916.00 | 5 801.00 | | 3 916.00 |
DY Tax and social security liabilities | 184 330.00 | 200 427.00 | | 184 330.00 |
EA Other liabilities | 24 797.00 | 45 864.00 | | 24 797.00 |
EC TOTAL (IV) | 2 046 010.00 | 4 804 233.00 | | 2 046 010.00 |
EE Grand total (I to V) | 19 665 899.00 | 16 415 229.00 | | 19 665 899.00 |
EG Accrued income and payables due within one year | 2 046 010.00 | | | 2 046 010.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FJ Net sales | 1 057 668.00 | | 1 057 668.00 | 1 057 668.00 |
FQ Other income | | | 484.00 | |
FR Total operating income (I) | | | 1 058 152.00 | |
FW Other purchases and external expenses | | | 65 172.00 | |
FX Taxes, duties, and similar payments | | | 32 112.00 | |
FY Salaries and Wages | | | 608 230.00 | |
FZ Social Security Contributions | | | 285 477.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 6 979.00 | |
GE Other Expenses | | | 123.00 | |
GF Total Operating Expenses (II) | | | 998 092.00 | |
GG - OPERATING RESULT (I - II) | | | 60 060.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 6 038 493.00 | |
GL Other interest and similar income | | | | |
GP Total financial income (V) | | | 6 038 493.00 | |
GR Interest and similar expenses | | | 40 892.00 | |
GU Total financial expenses (VI) | | | 40 892.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 5 997 601.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 6 057 661.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | | 3 985.00 | | |
HB Exceptional income from capital transactions | 31.00 | | | 31.00 |
HD Total exceptional income (VII) | 31.00 | 3 985.00 | | 31.00 |
HE Exceptional expenses on management operations | | 238.00 | | |
HF Exceptional expenses on capital transactions | 12 032.00 | | | 12 032.00 |
HH Total exceptional expenses (VIII) | 12 032.00 | 238.00 | | 12 032.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -12 001.00 | 3 747.00 | | -12 001.00 |
HK Income tax | 36 767.00 | 42 341.00 | | 36 767.00 |
HL TOTAL REVENUE (I + III + V + VII) | 7 096 676.00 | 1 011 132.00 | | 7 096 676.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 087 783.00 | 926 451.00 | | 1 087 783.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 6 008 893.00 | 84 682.00 | | 6 008 893.00 |
| |
| 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 | 3 804 928.00 | | 47 000.00 | 3 804 928.00 |
I3 DECREASES Total Financial Fixed Assets | | | 3 804 010.00 | |
I4 DECREASES Grand Total | | | 3 851 928.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 47 918.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 918.00 | | 47 000.00 | 918.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 3 804 010.00 | | | 3 804 010.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 918.00 | 6 979.00 | | 918.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 918.00 | 6 979.00 | | 918.00 |
| |
| 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 | 3 916.00 | 3 916.00 | | 3 916.00 |
8C Staff and Related Accounts | 184.00 | 184.00 | | 184.00 |
8D Social Security and Other Social Organizations | 125 236.00 | 125 236.00 | | 125 236.00 |
8K Other liabilities (including liabilities related to repo transactions) | 24 797.00 | 24 797.00 | | 24 797.00 |
UX Other trade receivables | 191 419.00 | | | 191 419.00 |
UY Staff and related accounts | 1 362.00 | | | 1 362.00 |
VB VAT | 4 788.00 | | | 4 788.00 |
VC Group and associates | 6 151 729.00 | | | 6 151 729.00 |
VI Group and Associates | 1 832 968.00 | 1 832 968.00 | | 1 832 968.00 |
VM Income taxes | 294 913.00 | | | 294 913.00 |
VQ Other Taxes, Duties, and Similar Debts | 11 692.00 | 11 692.00 | | 11 692.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 6 644 211.00 | 6 644 211.00 | | 6 644 211.00 |
VW VAT | 47 217.00 | 47 217.00 | | 47 217.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 2 046 010.00 | 2 046 010.00 | | 2 046 010.00 |
