| |
| 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 | 1 150.00 | 155.00 | 995.00 | 1 150.00 |
AT Other tangible assets | 5 717.00 | 4 389.00 | 1 328.00 | 5 717.00 |
BH Other financial assets | 120.00 | | 120.00 | 120.00 |
BJ TOTAL (I) | 87 381.00 | 4 544.00 | 82 837.00 | 87 381.00 |
BX Customers and related accounts | 7 920.00 | | 7 920.00 | 7 920.00 |
BZ Other receivables | 97 747.00 | | 97 747.00 | 97 747.00 |
CF Cash and cash equivalents | 83 841.00 | | 83 841.00 | 83 841.00 |
CJ TOTAL (II) | 189 508.00 | | 189 508.00 | 189 508.00 |
CO Grand total (0 to V) | 276 889.00 | 4 544.00 | 272 345.00 | 276 889.00 |
CR Shares due in more than one year | 502.00 | | | 502.00 |
CU Other investments | 80 394.00 | | 80 394.00 | 80 394.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 40 560.00 | 40 560.00 | | 40 560.00 |
DD Legal reserve (1) | 3 254.00 | 3 254.00 | | 3 254.00 |
DG Other reserves | 56 186.00 | 56 186.00 | | 56 186.00 |
DL TOTAL (I) | 100 000.00 | 100 000.00 | | 100 000.00 |
DV Miscellaneous Loans and Financial Debts (4) | 164 405.00 | 145 655.00 | | 164 405.00 |
DX Trade payables and related accounts | 5 434.00 | 1 923.00 | | 5 434.00 |
DY Tax and social security liabilities | 2 454.00 | 2 560.00 | | 2 454.00 |
EA Other liabilities | 52.00 | 52.00 | | 52.00 |
EC TOTAL (IV) | 172 345.00 | 150 190.00 | | 172 345.00 |
EE Grand total (I to V) | 272 345.00 | 250 190.00 | | 272 345.00 |
EG Accrued income and payables due within one year | 172 345.00 | 150 190.00 | | 172 345.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 81 720.00 | | 81 720.00 | 81 720.00 |
FJ Net sales | 81 720.00 | | 81 720.00 | 81 720.00 |
FR Total operating income (I) | | | 81 720.00 | |
FW Other purchases and external expenses | | | 27 947.00 | |
FX Taxes, duties, and similar payments | | | 583.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 465.00 | |
GE Other Expenses | | | 420.00 | |
GF Total Operating Expenses (II) | | | 29 415.00 | |
GG - OPERATING RESULT (I - II) | | | 52 305.00 | |
GI Supported loss or transferred profit (IV) | | | 8 702.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 6 300.00 | |
GL Other interest and similar income | | | 267.00 | |
GP Total financial income (V) | | | 6 567.00 | |
GT Net expenses on sales of marketable securities | | | | |
GU Total financial expenses (VI) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | 6 567.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 50 170.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 50 170.00 | 33 880.00 | | 50 170.00 |
HH Total exceptional expenses (VIII) | 50 170.00 | 33 880.00 | | 50 170.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -50 170.00 | -33 880.00 | | -50 170.00 |
HL TOTAL REVENUE (I + III + V + VII) | 88 287.00 | 88 165.00 | | 88 287.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 88 287.00 | 88 165.00 | | 88 287.00 |
| |
| 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 | 86 231.00 | | | 86 231.00 |
I3 DECREASES Total Financial Fixed Assets | | | 80 514.00 | |
I4 DECREASES Grand Total | | | 87 381.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 6 867.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 5 717.00 | | | 5 717.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 80 514.00 | | | 80 514.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 4 079.00 | 465.00 | | 4 079.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 4 079.00 | 465.00 | | 4 079.00 |
| |
| 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 | 5 434.00 | 5 434.00 | | 5 434.00 |
8K Other liabilities (including liabilities related to repo transactions) | 164 458.00 | 164 458.00 | | 164 458.00 |
UT Other financial assets | 120.00 | | | 120.00 |
UX Other trade receivables | 7 920.00 | | | 7 920.00 |
VP Miscellaneous | 97 747.00 | | | 97 747.00 |
VQ Other Taxes, Duties, and Similar Debts | 2 454.00 | 2 454.00 | | 2 454.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 105 787.00 | 105 667.00 | 120.00 | 105 787.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 172 345.00 | 172 345.00 | | 172 345.00 |
