| |
| 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 | 3 949 885.00 | 960 885.00 | 2 989 000.00 | 3 949 885.00 |
BJ TOTAL (I) | 3 950 135.00 | 960 885.00 | 2 989 250.00 | 3 950 135.00 |
BX Customers and related accounts | 451 699.00 | | 451 699.00 | 451 699.00 |
BZ Other receivables | 4 915 812.00 | | 4 915 812.00 | 4 915 812.00 |
CF Cash and cash equivalents | 40.00 | | 40.00 | 40.00 |
CJ TOTAL (II) | 5 367 552.00 | | 5 367 552.00 | 5 367 552.00 |
CO Grand total (0 to V) | 9 317 687.00 | 960 885.00 | 8 356 802.00 | 9 317 687.00 |
CU Other investments | 250.00 | | 250.00 | 250.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 3 963 674.00 | 3 963 674.00 | | 3 963 674.00 |
DD Legal reserve (1) | 396 367.00 | 396 367.00 | | 396 367.00 |
DH Retained earnings | 651 543.00 | 363 310.00 | | 651 543.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 297 218.00 | 288 232.00 | | 297 218.00 |
DK Regulated provisions | 2 989 000.00 | 2 989 000.00 | | 2 989 000.00 |
DL TOTAL (I) | 8 297 804.00 | 8 000 585.00 | | 8 297 804.00 |
DX Trade payables and related accounts | 2 806.00 | 2 771.00 | | 2 806.00 |
DY Tax and social security liabilities | 45 000.00 | 90 000.00 | | 45 000.00 |
EA Other liabilities | 11 192.00 | | | 11 192.00 |
EC TOTAL (IV) | 58 998.00 | 92 771.00 | | 58 998.00 |
EE Grand total (I to V) | 8 356 802.00 | 8 093 357.00 | | 8 356 802.00 |
EG Accrued income and payables due within one year | 58 998.00 | 92 771.00 | | 58 998.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | 451 699.00 | 451 699.00 | |
FJ Net sales | | 451 699.00 | 451 699.00 | |
FR Total operating income (I) | | | 451 699.00 | |
FW Other purchases and external expenses | | | 17 988.00 | |
FX Taxes, duties, and similar payments | | | 749.00 | |
GF Total Operating Expenses (II) | | | 18 737.00 | |
GG - OPERATING RESULT (I - II) | | | 432 961.00 | |
GL Other interest and similar income | | | 2 264.00 | |
GP Total financial income (V) | | | 2 264.00 | |
GR Interest and similar expenses | | | | |
GU Total financial expenses (VI) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | 2 264.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 435 225.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 9 675.00 | | | 9 675.00 |
HD Total exceptional income (VII) | 9 675.00 | | | 9 675.00 |
HE Exceptional expenses on management operations | 1.00 | | | 1.00 |
HH Total exceptional expenses (VIII) | 1.00 | | | 1.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 9 674.00 | | | 9 674.00 |
HK Income tax | 147 681.00 | 143 472.00 | | 147 681.00 |
HL TOTAL REVENUE (I + III + V + VII) | 463 638.00 | 454 222.00 | | 463 638.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 166 420.00 | 165 989.00 | | 166 420.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 297 218.00 | 288 232.00 | | 297 218.00 |
| |
| 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 | 3 950 135.00 | | | 3 950 135.00 |
I3 DECREASES Total Financial Fixed Assets | | | 250.00 | |
I4 DECREASES Grand Total | | | 3 950 135.00 | |
IN DECREASES Start-up, development, or research expenses | | 2.00 | | |
IY DECREASES Total Tangible Fixed Assets | | | 3 949 885.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 3 949 885.00 | | | 3 949 885.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 250.00 | | | 250.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 960 885.00 | | | 960 885.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 960 885.00 | | | 960 885.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 2 989 000.00 | | | 2 989 000.00 |
7C Grand total | 2 989 000.00 | | | 2 989 000.00 |
| |
| 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 | 2 806.00 | 2 806.00 | | 2 806.00 |
UX Other trade receivables | 451 699.00 | | | 451 699.00 |
VB VAT | 3 520.00 | | | 3 520.00 |
VC Group and associates | 4 910 000.00 | | | 4 910 000.00 |
VI Group and Associates | 11 192.00 | 11 192.00 | | 11 192.00 |
VN Other taxes, similar payments | 2 291.00 | | | 2 291.00 |
VQ Other Taxes, Duties, and Similar Debts | 45 000.00 | 45 000.00 | | 45 000.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 5 367 511.00 | 5 367 511.00 | | 5 367 511.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 58 998.00 | 58 998.00 | | 58 998.00 |
| |
| 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) | 16 311.00 | 15 988.00 | | 16 311.00 |
ST Other accounts | 1 677.00 | 1 247.00 | | 1 677.00 |
YW Business tax | 749.00 | 5 263.00 | | 749.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 749.00 | 5 263.00 | | 749.00 |
YZ Total deductible VAT on goods and services | 3 059.00 | 3 046.00 | | 3 059.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 17 988.00 | 17 236.00 | | 17 988.00 |
ZR Subsidiaries and equity interests | 1.00 | 1.00 | | 1.00 |
