| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 2 392.00 | 2 095.00 | 296.00 | 2 392.00 |
BH Other financial assets | 10 000.00 | | 10 000.00 | 10 000.00 |
BJ TOTAL (I) | 1 929 292.00 | 2 095.00 | 1 927 196.00 | 1 929 292.00 |
BV Advances and down payments on orders | 695.00 | | 695.00 | 695.00 |
BX Customers and related accounts | 12 000.00 | | 12 000.00 | 12 000.00 |
BZ Other receivables | 22 479.00 | | 22 479.00 | 22 479.00 |
CF Cash and cash equivalents | 3 534.00 | | 3 534.00 | 3 534.00 |
CJ TOTAL (II) | 38 707.00 | | 38 707.00 | 38 707.00 |
CO Grand total (0 to V) | 2 012 261.00 | 2 095.00 | 2 010 165.00 | 2 012 261.00 |
CP Shares due in less than one year | 10 000.00 | | | 10 000.00 |
CU Other investments | 1 916 900.00 | | 1 916 900.00 | 1 916 900.00 |
CW Deferred expenses or loan issuance costs | 44 262.00 | | 44 262.00 | 44 262.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 200 000.00 | 200 000.00 | | 200 000.00 |
DD Legal reserve (1) | 20 000.00 | | | 20 000.00 |
DG Other reserves | 158 348.00 | | | 158 348.00 |
DH Retained earnings | | -16 578.00 | | |
DI RESULTS FOR THE YEAR (Profit or Loss) | 95 355.00 | 194 927.00 | | 95 355.00 |
DK Regulated provisions | 8 751.00 | 5 371.00 | | 8 751.00 |
DL TOTAL (I) | 482 455.00 | 383 719.00 | | 482 455.00 |
DU Loans and Debts from Credit Institutions (3) | 1 490 592.00 | 1 715 433.00 | | 1 490 592.00 |
DV Miscellaneous Loans and Financial Debts (4) | 18 109.00 | 763.00 | | 18 109.00 |
DW Advances and down payments received on current orders | | 14 400.00 | | |
DX Trade payables and related accounts | 13 195.00 | 3 106.00 | | 13 195.00 |
DY Tax and social security liabilities | 5 815.00 | 7 417.00 | | 5 815.00 |
EC TOTAL (IV) | 1 527 711.00 | 1 741 119.00 | | 1 527 711.00 |
EE Grand total (I to V) | 2 010 165.00 | 2 124 838.00 | | 2 010 165.00 |
EG Accrued income and payables due within one year | 296 418.00 | 263 224.00 | | 296 418.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 166 000.00 | | 166 000.00 | 166 000.00 |
FJ Net sales | 166 000.00 | | 166 000.00 | 166 000.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | | |
FR Total operating income (I) | | | 166 000.00 | |
FW Other purchases and external expenses | | | 34 275.00 | |
FX Taxes, duties, and similar payments | | | 6 658.00 | |
FY Salaries and Wages | | | 86 400.00 | |
FZ Social Security Contributions | | | 30 478.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 7 683.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 165 495.00 | |
GG - OPERATING RESULT (I - II) | | | 505.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 119 130.00 | |
GP Total financial income (V) | | | 119 130.00 | |
GR Interest and similar expenses | | | 32 532.00 | |
GU Total financial expenses (VI) | | | 32 532.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 86 598.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 87 103.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 3 380.00 | 3 380.00 | | 3 380.00 |
HH Total exceptional expenses (VIII) | 3 380.00 | 3 380.00 | | 3 380.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -3 380.00 | -3 380.00 | | -3 380.00 |
HK Income tax | -11 632.00 | -11 768.00 | | -11 632.00 |
HL TOTAL REVENUE (I + III + V + VII) | 285 130.00 | 376 873.00 | | 285 130.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 189 774.00 | 181 946.00 | | 189 774.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 95 355.00 | 194 927.00 | | 95 355.00 |
| |
| 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 | 1 929 292.00 | | | 1 929 292.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 2 392.00 | | | 2 392.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 926 900.00 | |
I4 DECREASES Grand Total | | | 1 929 292.00 | |
IN DECREASES Start-up, development, or research expenses | | | 2 392.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 926 900.00 | | | 1 926 900.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 1 298.00 | 797.00 | | 1 298.00 |
CY DEPRECIATION Start-up, development, or research expenses | 1 298.00 | 797.00 | | 1 298.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 5 371.00 | 3 380.00 | | 5 371.00 |
7C Grand total | 5 371.00 | 3 380.00 | | 5 371.00 |
UJ - Exceptional | | 3 380.00 | | |
| |
| 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 | 13 195.00 | 13 195.00 | | 13 195.00 |
8D Social Security and Other Social Organizations | 815.00 | 815.00 | | 815.00 |
UT Other financial assets | 10 000.00 | 10 000.00 | | 10 000.00 |
UX Other trade receivables | 12 000.00 | | | 12 000.00 |
VB VAT | 1 398.00 | | | 1 398.00 |
VG Loans with a maturity of up to one year at origin | 12 697.00 | 12 697.00 | | 12 697.00 |
VH Loans with a maturity of more than one year at origin | 1 477 895.00 | 246 603.00 | 1 005 025.00 | 1 477 895.00 |
VI Group and Associates | 18 109.00 | 18 109.00 | | 18 109.00 |
VK Loans repaid during the year | 222 880.00 | | | 222 880.00 |
VM Income taxes | 21 081.00 | | | 21 081.00 |
VQ Other Taxes, Duties, and Similar Debts | 1 200.00 | 1 200.00 | | 1 200.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 44 479.00 | 44 479.00 | | 44 479.00 |
VW VAT | 3 800.00 | 3 800.00 | | 3 800.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 527 711.00 | 296 418.00 | 1 005 025.00 | 1 527 711.00 |
