| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 1 528 149.00 | | 1 528 149.00 | 1 528 149.00 |
BV Advances and down payments on orders | | | | |
BX Customers and related accounts | 74 971.00 | 50 000.00 | 24 971.00 | 74 971.00 |
BZ Other receivables | 24 074.00 | | 24 074.00 | 24 074.00 |
CF Cash and cash equivalents | 352 120.00 | | 352 120.00 | 352 120.00 |
CJ TOTAL (II) | 451 165.00 | 50 000.00 | 401 165.00 | 451 165.00 |
CO Grand total (0 to V) | 1 979 313.00 | 50 000.00 | 1 929 313.00 | 1 979 313.00 |
CU Other investments | 1 528 149.00 | | 1 528 149.00 | 1 528 149.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 530 000.00 | 1 530 000.00 | | 1 530 000.00 |
DD Legal reserve (1) | 24 723.00 | 14 009.00 | | 24 723.00 |
DG Other reserves | 103 399.00 | 99 822.00 | | 103 399.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 202 407.00 | 214 291.00 | | 202 407.00 |
DL TOTAL (I) | 1 860 529.00 | 1 858 122.00 | | 1 860 529.00 |
DX Trade payables and related accounts | 50 099.00 | 11 698.00 | | 50 099.00 |
DY Tax and social security liabilities | 18 686.00 | 19 513.00 | | 18 686.00 |
EC TOTAL (IV) | 68 785.00 | 31 211.00 | | 68 785.00 |
EE Grand total (I to V) | 1 929 313.00 | 1 889 333.00 | | 1 929 313.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 429 099.00 | | 429 099.00 | 429 099.00 |
FJ Net sales | 429 099.00 | | 429 099.00 | 429 099.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 900.00 | |
FQ Other income | | | 18.00 | |
FR Total operating income (I) | | | 430 017.00 | |
FW Other purchases and external expenses | | | 428 086.00 | |
GE Other Expenses | | | 4.00 | |
GF Total Operating Expenses (II) | | | 428 090.00 | |
GG - OPERATING RESULT (I - II) | | | 1 927.00 | |
GJ Financial income from other securities and fixed asset receivables | | | | |
GL Other interest and similar income | | | 200 480.00 | |
GP Total financial income (V) | | | 200 480.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 200 480.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 202 407.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 630 497.00 | 590 300.00 | | 630 497.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 428 090.00 | 376 008.00 | | 428 090.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 202 407.00 | 214 291.00 | | 202 407.00 |
| |
| 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 | 1 528 149.00 | | | 1 528 149.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 528 149.00 | |
I4 DECREASES Grand Total | | | 1 528 149.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 528 149.00 | | | 1 528 149.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6T Receivables | 50 000.00 | | | 50 000.00 |
7B Total provisions for depreciation | 50 000.00 | | | 50 000.00 |
7C Grand total | 50 000.00 | | | 50 000.00 |
| |
| 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 | 50 099.00 | 50 099.00 | | 50 099.00 |
UX Other trade receivables | 15 171.00 | | | 15 171.00 |
VA Doubtful or disputed receivables | 59 800.00 | | | 59 800.00 |
VB VAT | 13 417.00 | | | 13 417.00 |
VC Group and associates | 10 657.00 | | | 10 657.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 99 044.00 | 39 244.00 | 59 800.00 | 99 044.00 |
VW VAT | 18 686.00 | 18 686.00 | | 18 686.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 68 785.00 | 68 785.00 | | 68 785.00 |
| |
| 11 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
SS Intermediary remuneration and fees (excluding retrocessions) | 3 577.00 | | | 3 577.00 |
ST Other accounts | 424 508.00 | | | 424 508.00 |
YY Amount of VAT collected | 86 000.00 | | | 86 000.00 |
YZ Total deductible VAT on goods and services | 77 858.00 | | | 77 858.00 |
ZE Dividends | 200 000.00 | | | 200 000.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 428 086.00 | | | 428 086.00 |
