| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 208.00 | 158.00 | 49.00 | 208.00 |
AJ Other Intangible Assets | 21 377.00 | 6 855.00 | 14 522.00 | 21 377.00 |
BB Receivables related to investments | 1 543 606.00 | | 1 543 606.00 | 1 543 606.00 |
BD Other fixed assets | 1 060.00 | | 1 060.00 | 1 060.00 |
BJ TOTAL (I) | 1 566 251.00 | 7 014.00 | 1 559 237.00 | 1 566 251.00 |
BV Advances and down payments on orders | 10 368.00 | | 10 368.00 | 10 368.00 |
BX Customers and related accounts | 146 975.00 | | 146 975.00 | 146 975.00 |
BZ Other receivables | 144 010.00 | | 144 010.00 | 144 010.00 |
CF Cash and cash equivalents | 18 257.00 | | 18 257.00 | 18 257.00 |
CH Prepaid expenses | 1 394.00 | | 1 394.00 | 1 394.00 |
CJ TOTAL (II) | 321 003.00 | | 321 003.00 | 321 003.00 |
CO Grand total (0 to V) | 1 887 254.00 | 7 014.00 | 1 880 240.00 | 1 887 254.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 733 500.00 | 733 500.00 | | 733 500.00 |
DD Legal reserve (1) | 40 914.00 | 38 743.00 | | 40 914.00 |
DG Other reserves | 797 159.00 | 800 910.00 | | 797 159.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 18 518.00 | 43 420.00 | | 18 518.00 |
DL TOTAL (I) | 1 590 092.00 | 1 616 574.00 | | 1 590 092.00 |
DV Miscellaneous Loans and Financial Debts (4) | 18 709.00 | 41 027.00 | | 18 709.00 |
DX Trade payables and related accounts | 27 509.00 | 15 357.00 | | 27 509.00 |
DY Tax and social security liabilities | 234 331.00 | 102 749.00 | | 234 331.00 |
EA Other liabilities | 9 600.00 | 40 800.00 | | 9 600.00 |
EC TOTAL (IV) | 290 149.00 | 199 934.00 | | 290 149.00 |
EE Grand total (I to V) | 1 880 240.00 | 1 816 507.00 | | 1 880 240.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | | | 481 206.00 | |
FJ Net sales | | | 481 206.00 | |
FO Operating subsidies | | | | |
FQ Other income | | | 151 520.00 | |
FR Total operating income (I) | | | 632 726.00 | |
FW Other purchases and external expenses | | | 175 760.00 | |
FX Taxes, duties, and similar payments | | | 8 662.00 | |
FY Salaries and Wages | | | 313 763.00 | |
FZ Social Security Contributions | | | 121 455.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 4 863.00 | |
GF Total Operating Expenses (II) | | | 624 503.00 | |
GG - OPERATING RESULT (I - II) | | | 8 223.00 | |
GP Total financial income (V) | | | 26 984.00 | |
GU Total financial expenses (VI) | | | 33.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 26 952.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 35 175.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HD Total exceptional income (VII) | 1 653.00 | 144.00 | | 1 653.00 |
HH Total exceptional expenses (VIII) | 45.00 | 400.00 | | 45.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 1 608.00 | -256.00 | | 1 608.00 |
HK Income tax | 18 265.00 | -18 746.00 | | 18 265.00 |
HL TOTAL REVENUE (I + III + V + VII) | 661 363.00 | 638 327.00 | | 661 363.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 642 846.00 | 594 907.00 | | 642 846.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 18 518.00 | 43 420.00 | | 18 518.00 |
| |
| 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 | 1 560 734.00 | | | 1 560 734.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 544 666.00 | |
I4 DECREASES Grand Total | | | 1 566 251.00 | |
IO DECREASES Total including other intangible assets | | | 208.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 21 377.00 | |
KD ACQUISITIONS Total including other intangible assets | 208.00 | | | 208.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 15 860.00 | | | 15 860.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 544 666.00 | | | 1 544 666.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 2 151.00 | 4 863.00 | | 2 151.00 |
PE DEPRECIATION Total including other intangible assets | 89.00 | 69.00 | | 89.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 2 062.00 | 4 794.00 | | 2 062.00 |
| |
| 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 | 27 509.00 | 27 509.00 | | 27 509.00 |
8K Other liabilities (including liabilities related to repo transactions) | 28 309.00 | 28 309.00 | | 28 309.00 |
UT Other financial assets | 1 060.00 | | | 1 060.00 |
UX Other trade receivables | 146 975.00 | | | 146 975.00 |
VP Miscellaneous | 144 010.00 | | | 144 010.00 |
VQ Other Taxes, Duties, and Similar Debts | 234 331.00 | 234 331.00 | | 234 331.00 |
VS Prepaid expenses | 1 394.00 | | | 1 394.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 293 438.00 | 292 378.00 | 1 060.00 | 293 438.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 290 149.00 | 290 149.00 | | 290 149.00 |
