| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 2 500.00 | 2 500.00 | | 2 500.00 |
AT Other tangible assets | 1 336.00 | 1 312.00 | 24.00 | 1 336.00 |
BH Other financial assets | 20 000.00 | | 20 000.00 | 20 000.00 |
BJ TOTAL (I) | 5 075 630.00 | 3 812.00 | 5 071 818.00 | 5 075 630.00 |
BX Customers and related accounts | 112 656.00 | | 112 656.00 | 112 656.00 |
BZ Other receivables | 161 710.00 | | 161 710.00 | 161 710.00 |
CF Cash and cash equivalents | 19 283.00 | | 19 283.00 | 19 283.00 |
CH Prepaid expenses | 6 126.00 | | 6 126.00 | 6 126.00 |
CJ TOTAL (II) | 299 774.00 | | 299 774.00 | 299 774.00 |
CO Grand total (0 to V) | 5 375 403.00 | 3 812.00 | 5 371 591.00 | 5 375 403.00 |
CS Evaluated investments - equity method | 5 051 794.00 | | 5 051 794.00 | 5 051 794.00 |
CU Other investments | | | | |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000 000.00 | 1 000 000.00 | | 1 000 000.00 |
DD Legal reserve (1) | 85 805.00 | 69 855.00 | | 85 805.00 |
DG Other reserves | 1 630 285.00 | 1 327 241.00 | | 1 630 285.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 509 361.00 | 318 993.00 | | 509 361.00 |
DK Regulated provisions | 31 933.00 | 22 668.00 | | 31 933.00 |
DL TOTAL (I) | 3 257 383.00 | 2 738 758.00 | | 3 257 383.00 |
DU Loans and Debts from Credit Institutions (3) | 1 483 296.00 | 1 837 325.00 | | 1 483 296.00 |
DV Miscellaneous Loans and Financial Debts (4) | 552 042.00 | 666 768.00 | | 552 042.00 |
DW Advances and down payments received on current orders | 7 240.00 | | | 7 240.00 |
DX Trade payables and related accounts | 35 481.00 | 40 402.00 | | 35 481.00 |
DY Tax and social security liabilities | 36 149.00 | 29 024.00 | | 36 149.00 |
EA Other liabilities | | 2 412.00 | | |
EC TOTAL (IV) | 2 114 208.00 | 2 575 931.00 | | 2 114 208.00 |
EE Grand total (I to V) | 5 371 591.00 | 5 314 688.00 | | 5 371 591.00 |
EG Accrued income and payables due within one year | | 720 192.00 | | |
EI Including equity loans | 552 042.00 | | | 552 042.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | | | 136 013.00 | |
FJ Net sales | | | 136 013.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | | |
FQ Other income | | | 4.00 | |
FR Total operating income (I) | | | 136 017.00 | |
FW Other purchases and external expenses | | | 55 736.00 | |
FX Taxes, duties, and similar payments | | | 1 736.00 | |
FY Salaries and Wages | | | 43 386.00 | |
FZ Social Security Contributions | | | 20 427.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 446.00 | |
GE Other Expenses | | | 4.00 | |
GF Total Operating Expenses (II) | | | 121 735.00 | |
GG - OPERATING RESULT (I - II) | | | 14 281.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 550 000.00 | |
GP Total financial income (V) | | | 550 000.00 | |
GR Interest and similar expenses | | | 45 656.00 | |
GU Total financial expenses (VI) | | | 45 656.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 504 344.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 518 626.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HD Total exceptional income (VII) | | 10 292.00 | | |
HH Total exceptional expenses (VIII) | 9 265.00 | 9 322.00 | | 9 265.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -9 265.00 | 970.00 | | -9 265.00 |
HL TOTAL REVENUE (I + III + V + VII) | 686 017.00 | 501 886.00 | | 686 017.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 176 656.00 | 182 892.00 | | 176 656.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 509 361.00 | 318 993.00 | | 509 361.00 |
| |
| 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 | 5 073 130.00 | | 2 500.00 | 5 073 130.00 |
I3 DECREASES Total Financial Fixed Assets | | | 5 071 794.00 | |
I4 DECREASES Grand Total | | | 5 075 630.00 | |
IO DECREASES Total including other intangible assets | | | 2 500.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 1 336.00 | |
KD ACQUISITIONS Total including other intangible assets | 2 500.00 | | | 2 500.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 1 336.00 | | | 1 336.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 5 069 294.00 | | 2 500.00 | 5 069 294.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 3 366.00 | 446.00 | | 3 366.00 |
PE DEPRECIATION Total including other intangible assets | 2 500.00 | | | 2 500.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 866.00 | 446.00 | | 866.00 |
| |
| 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 | 371 429.00 | 108 572.00 | 262 857.00 | 371 429.00 |
8B Suppliers and Related Accounts | 35 481.00 | 35 481.00 | | 35 481.00 |
8C Staff and Related Accounts | 5 029.00 | 5 029.00 | | 5 029.00 |
8D Social Security and Other Social Organizations | 10 927.00 | 10 927.00 | | 10 927.00 |
UT Other financial assets | 20 000.00 | | | 20 000.00 |
UX Other trade receivables | 112 656.00 | | | 112 656.00 |
VB VAT | 2 227.00 | | | 2 227.00 |
VH Loans with a maturity of more than one year at origin | 1 483 296.00 | 371 423.00 | 1 111 873.00 | 1 483 296.00 |
VI Group and Associates | 180 614.00 | 180 614.00 | | 180 614.00 |
VK Loans repaid during the year | 458 807.00 | | | 458 807.00 |
VM Income taxes | 159 482.00 | | | 159 482.00 |
VQ Other Taxes, Duties, and Similar Debts | 648.00 | 648.00 | | 648.00 |
VS Prepaid expenses | 6 126.00 | | | 6 126.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 300 491.00 | 280 491.00 | 20 000.00 | 300 491.00 |
VW VAT | 19 545.00 | 19 545.00 | | 19 545.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 2 106 968.00 | 732 239.00 | 1 374 730.00 | 2 106 968.00 |
| |
| 11 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
YP Average staff number | 1.00 | 1.00 | | 1.00 |
