| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 150 531.00 | 31 391.00 | 119 139.00 | 150 531.00 |
BB Receivables related to investments | 4 103 545.00 | 1 068 362.00 | 3 035 183.00 | 4 103 545.00 |
BH Other financial assets | 550.00 | | 550.00 | 550.00 |
BJ TOTAL (I) | 4 259 808.00 | 1 104 936.00 | 3 154 872.00 | 4 259 808.00 |
BR Intermediate and finished products | 294 484.00 | | 294 484.00 | 294 484.00 |
BV Advances and down payments on orders | 79 600.00 | | 79 600.00 | 79 600.00 |
BX Customers and related accounts | | | | |
BZ Other receivables | 14 589.00 | | 14 589.00 | 14 589.00 |
CD Marketable securities | 5 333 750.00 | | 5 333 750.00 | 5 333 750.00 |
CF Cash and cash equivalents | 1 497 015.00 | | 1 497 015.00 | 1 497 015.00 |
CH Prepaid expenses | 7 937.00 | | 7 937.00 | 7 937.00 |
CJ TOTAL (II) | 7 227 375.00 | | 7 227 375.00 | 7 227 375.00 |
CO Grand total (0 to V) | 11 487 183.00 | 1 104 936.00 | 10 382 247.00 | 11 487 183.00 |
CU Other investments | 5 183.00 | 5 183.00 | | 5 183.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 687 500.00 | 2 687 500.00 | | 2 687 500.00 |
DD Legal reserve (1) | 300 000.00 | 300 000.00 | | 300 000.00 |
DG Other reserves | 4 000 000.00 | 4 000 000.00 | | 4 000 000.00 |
DH Retained earnings | 3 347 820.00 | 3 153 090.00 | | 3 347 820.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 26 398.00 | 194 730.00 | | 26 398.00 |
DL TOTAL (I) | 10 361 718.00 | 10 335 320.00 | | 10 361 718.00 |
DV Miscellaneous Loans and Financial Debts (4) | 906.00 | 1 079.00 | | 906.00 |
DX Trade payables and related accounts | 16 142.00 | 16 893.00 | | 16 142.00 |
DY Tax and social security liabilities | 3 478.00 | 7 219.00 | | 3 478.00 |
EA Other liabilities | 3.00 | 3.00 | | 3.00 |
EC TOTAL (IV) | 20 529.00 | 25 194.00 | | 20 529.00 |
EE Grand total (I to V) | 10 382 247.00 | 10 360 515.00 | | 10 382 247.00 |
EG Accrued income and payables due within one year | 19 759.00 | 24 424.00 | | 19 759.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 5 310.00 | | 5 310.00 | 5 310.00 |
FJ Net sales | 5 310.00 | | 5 310.00 | 5 310.00 |
FQ Other income | | | 5.00 | |
FR Total operating income (I) | | | 5 315.00 | |
FW Other purchases and external expenses | | | 62 696.00 | |
FX Taxes, duties, and similar payments | | | 4 052.00 | |
FY Salaries and Wages | | | 8 400.00 | |
FZ Social Security Contributions | | | 4 072.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 23 060.00 | |
GF Total Operating Expenses (II) | | | 102 280.00 | |
GG - OPERATING RESULT (I - II) | | | -96 965.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 41 071.00 | |
GL Other interest and similar income | | | 1 603.00 | |
GM Reversals of provisions and transfers of expenses | | | 1 033 521.00 | |
GO Net income from sales of marketable securities | | | 131 828.00 | |
GP Total financial income (V) | | | 1 208 023.00 | |
GQ Financial allocations to depreciation and provisions | | | 1 068 362.00 | |
GS Negative differences of foreign exchange | | | 383.00 | |
GT Net expenses on sales of marketable securities | | | 21 922.00 | |
GU Total financial expenses (VI) | | | 1 090 667.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 117 357.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 20 391.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 13 800.00 | 59 000.00 | | 13 800.00 |
HC Reversals of provisions and transfers of expenses | 537 990.00 | | | 537 990.00 |
HD Total exceptional income (VII) | 13 800.00 | 596 990.00 | | 13 800.00 |
HE Exceptional expenses on management operations | 225.00 | | | 225.00 |
HF Exceptional expenses on capital transactions | 7 794.00 | 570 250.00 | | 7 794.00 |
HH Total exceptional expenses (VIII) | 7 794.00 | 570 475.00 | | 7 794.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 6 006.00 | 26 515.00 | | 6 006.00 |
HK Income tax | | 4 972.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 1 227 138.00 | 1 931 856.00 | | 1 227 138.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 200 741.00 | 1 737 126.00 | | 1 200 741.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 26 398.00 | 194 730.00 | | 26 398.00 |
| |
| 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 | 3 917 528.00 | | | 3 917 528.00 |
I3 DECREASES Total Financial Fixed Assets | | | 4 109 278.00 | |
I4 DECREASES Grand Total | | | 4 259 808.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 150 531.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 111 102.00 | | | 111 102.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 3 806 426.00 | | | 3 806 426.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 22 187.00 | 23 060.00 | 13 856.00 | 22 187.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 22 187.00 | 23 060.00 | 13 856.00 | 22 187.00 |
| |
| 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 | 770.00 | | | 770.00 |
8B Suppliers and Related Accounts | 16 142.00 | 16 142.00 | | 16 142.00 |
8K Other liabilities (including liabilities related to repo transactions) | 139.00 | 139.00 | | 139.00 |
UL Receivables related to investments | 4 103 545.00 | | | 4 103 545.00 |
UT Other financial assets | 550.00 | | | 550.00 |
VP Miscellaneous | 14 589.00 | | | 14 589.00 |
VQ Other Taxes, Duties, and Similar Debts | 3 478.00 | 3 478.00 | | 3 478.00 |
VS Prepaid expenses | 7 937.00 | | | 7 937.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 4 126 621.00 | 22 526.00 | 4 104 095.00 | 4 126 621.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 20 529.00 | 19 759.00 | | 20 529.00 |
