| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 2 926 872.00 | | 2 926 872.00 | 2 926 872.00 |
BV Advances and down payments on orders | 45.00 | | 45.00 | 45.00 |
BZ Other receivables | 3 323 231.00 | | 3 323 231.00 | 3 323 231.00 |
CF Cash and cash equivalents | 4 898.00 | | 4 898.00 | 4 898.00 |
CJ TOTAL (II) | 3 328 175.00 | | 3 328 175.00 | 3 328 175.00 |
CO Grand total (0 to V) | 6 255 047.00 | | 6 255 047.00 | 6 255 047.00 |
CU Other investments | 2 926 872.00 | | 2 926 872.00 | 2 926 872.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 40 000.00 | 40 000.00 | | 40 000.00 |
DD Legal reserve (1) | 4 000.00 | 4 000.00 | | 4 000.00 |
DG Other reserves | 2 998 267.00 | 2 998 267.00 | | 2 998 267.00 |
DH Retained earnings | 475 322.00 | 471 688.00 | | 475 322.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 3 159.00 | 3 634.00 | | 3 159.00 |
DK Regulated provisions | 13.00 | 6.00 | | 13.00 |
DL TOTAL (I) | 3 520 761.00 | 3 517 595.00 | | 3 520 761.00 |
DU Loans and Debts from Credit Institutions (3) | | 14 851.00 | | |
DX Trade payables and related accounts | 12 281.00 | 12 041.00 | | 12 281.00 |
DY Tax and social security liabilities | 627.00 | 1 157.00 | | 627.00 |
EA Other liabilities | 2 721 378.00 | 2 592 462.00 | | 2 721 378.00 |
EC TOTAL (IV) | 2 734 286.00 | 2 620 511.00 | | 2 734 286.00 |
EE Grand total (I to V) | 6 255 047.00 | 6 138 105.00 | | 6 255 047.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 18 784.00 | |
FX Taxes, duties, and similar payments | | | 76.00 | |
GF Total Operating Expenses (II) | | | 18 860.00 | |
GG - OPERATING RESULT (I - II) | | | -18 860.00 | |
GL Other interest and similar income | | | 121 402.00 | |
GP Total financial income (V) | | | 121 402.00 | |
GR Interest and similar expenses | | | 99 368.00 | |
GU Total financial expenses (VI) | | | 99 368.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 22 034.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 3 174.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 7.00 | 6.00 | | 7.00 |
HH Total exceptional expenses (VIII) | 7.00 | 6.00 | | 7.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -7.00 | -6.00 | | -7.00 |
HK Income tax | 8.00 | 538.00 | | 8.00 |
HL TOTAL REVENUE (I + III + V + VII) | 121 402.00 | 131 837.00 | | 121 402.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 118 243.00 | 128 203.00 | | 118 243.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 3 159.00 | 3 634.00 | | 3 159.00 |
| |
| 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 | 2 926 872.00 | | | 2 926 872.00 |
I3 DECREASES Total Financial Fixed Assets | | | 2 926 872.00 | |
I4 DECREASES Grand Total | | | 2 926 872.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 926 872.00 | | | 2 926 872.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 6.00 | 7.00 | | 6.00 |
7C Grand total | 6.00 | 7.00 | | 6.00 |
UJ - Exceptional | | | 7.00 | |
