| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AR Technical installations, industrial equipment and tools | 1 950.00 | 1 824.00 | 126.00 | 1 950.00 |
AT Other tangible assets | 16 771.00 | 4 522.00 | 12 250.00 | 16 771.00 |
BJ TOTAL (I) | 105 817.00 | 6 346.00 | 99 472.00 | 105 817.00 |
BX Customers and related accounts | 4 052.00 | | 4 052.00 | 4 052.00 |
BZ Other receivables | 53 797.00 | | 53 797.00 | 53 797.00 |
CF Cash and cash equivalents | 6 724.00 | | 6 724.00 | 6 724.00 |
CH Prepaid expenses | 5 616.00 | | 5 616.00 | 5 616.00 |
CJ TOTAL (II) | 70 189.00 | | 70 189.00 | 70 189.00 |
CO Grand total (0 to V) | 176 006.00 | 6 346.00 | 169 660.00 | 176 006.00 |
CU Other investments | 87 096.00 | | 87 096.00 | 87 096.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 4 000.00 | 4 000.00 | | 4 000.00 |
DD Legal reserve (1) | 400.00 | 400.00 | | 400.00 |
DG Other reserves | 23 461.00 | 22 373.00 | | 23 461.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 3 456.00 | 1 088.00 | | 3 456.00 |
DL TOTAL (I) | 31 316.00 | 27 861.00 | | 31 316.00 |
DU Loans and Debts from Credit Institutions (3) | 15 114.00 | 22 822.00 | | 15 114.00 |
DV Miscellaneous Loans and Financial Debts (4) | 15 241.00 | 15 241.00 | | 15 241.00 |
DX Trade payables and related accounts | 37 724.00 | 29 630.00 | | 37 724.00 |
DY Tax and social security liabilities | 4 539.00 | 3 510.00 | | 4 539.00 |
EA Other liabilities | 65 727.00 | 60 579.00 | | 65 727.00 |
EC TOTAL (IV) | 138 344.00 | 131 780.00 | | 138 344.00 |
EE Grand total (I to V) | 169 660.00 | 159 641.00 | | 169 660.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 162 015.00 | | 162 015.00 | 162 015.00 |
FJ Net sales | 162 015.00 | | 162 015.00 | 162 015.00 |
FQ Other income | | | | |
FR Total operating income (I) | | | 162 015.00 | |
FW Other purchases and external expenses | | | 90 529.00 | |
FX Taxes, duties, and similar payments | | | | |
FY Salaries and Wages | | | 37 500.00 | |
FZ Social Security Contributions | | | 27 181.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 2 067.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 157 278.00 | |
GG - OPERATING RESULT (I - II) | | | 4 737.00 | |
GL Other interest and similar income | | | 29.00 | |
GP Total financial income (V) | | | 29.00 | |
GR Interest and similar expenses | | | 700.00 | |
GU Total financial expenses (VI) | | | 700.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -671.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 4 066.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | | 41 420.00 | | |
HD Total exceptional income (VII) | | 41 420.00 | | |
HF Exceptional expenses on capital transactions | | 34 860.00 | | |
HH Total exceptional expenses (VIII) | | 34 860.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | 6 560.00 | | |
HK Income tax | 610.00 | 192.00 | | 610.00 |
HL TOTAL REVENUE (I + III + V + VII) | 162 044.00 | 195 070.00 | | 162 044.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 158 589.00 | 193 983.00 | | 158 589.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 3 456.00 | 1 088.00 | | 3 456.00 |
| |
| 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 | 105 817.00 | | | 105 817.00 |
I3 DECREASES Total Financial Fixed Assets | | | 87 098.00 | |
I4 DECREASES Grand Total | | | 105 817.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 18 721.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 18 721.00 | | | 18 721.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 87 096.00 | | | 87 096.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 4 278.00 | 2 067.00 | | 4 278.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 4 278.00 | 2 067.00 | | 4 278.00 |
| |
| 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 | 37 724.00 | 37 724.00 | | 37 724.00 |
8E Income Taxes | 610.00 | 610.00 | | 610.00 |
8K Other liabilities (including liabilities related to repo transactions) | 65 727.00 | 65 727.00 | | 65 727.00 |
UX Other trade receivables | 4 052.00 | | | 4 052.00 |
VB VAT | 2 832.00 | | | 2 832.00 |
VC Group and associates | 50 355.00 | | | 50 355.00 |
VH Loans with a maturity of more than one year at origin | 15 114.00 | 15 114.00 | | 15 114.00 |
VI Group and Associates | 15 241.00 | 15 241.00 | | 15 241.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 610.00 | | | 610.00 |
VS Prepaid expenses | 5 616.00 | | | 5 616.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 63 465.00 | 63 465.00 | | 63 465.00 |
VW VAT | 3 929.00 | 3 929.00 | | 3 929.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 138 344.00 | 138 344.00 | | 138 344.00 |
