| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AP Buildings | 232 948.00 | 197 714.00 | 35 234.00 | 232 948.00 |
BJ TOTAL (I) | 402 166.00 | 197 714.00 | 204 452.00 | 402 166.00 |
BV Advances and down payments on orders | | | | |
BX Customers and related accounts | 7 576.00 | | 7 576.00 | 7 576.00 |
BZ Other receivables | 20 737.00 | | 20 737.00 | 20 737.00 |
CD Marketable securities | 220 072.00 | | 220 072.00 | 220 072.00 |
CF Cash and cash equivalents | 195 254.00 | | 195 254.00 | 195 254.00 |
CH Prepaid expenses | 107.00 | | 107.00 | 107.00 |
CJ TOTAL (II) | 443 745.00 | | 443 745.00 | 443 745.00 |
CO Grand total (0 to V) | 845 911.00 | 197 714.00 | 648 197.00 | 845 911.00 |
CU Other investments | 169 218.00 | | 169 218.00 | 169 218.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 43 200.00 | 43 200.00 | | 43 200.00 |
DD Legal reserve (1) | 4 320.00 | 4 320.00 | | 4 320.00 |
DG Other reserves | 204.00 | 204.00 | | 204.00 |
DH Retained earnings | 106 110.00 | 59 786.00 | | 106 110.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 272 073.00 | 256 324.00 | | 272 073.00 |
DL TOTAL (I) | 425 907.00 | 363 834.00 | | 425 907.00 |
DV Miscellaneous Loans and Financial Debts (4) | 167 646.00 | 146 820.00 | | 167 646.00 |
DW Advances and down payments received on current orders | 9 946.00 | | | 9 946.00 |
DX Trade payables and related accounts | 9 757.00 | 12 277.00 | | 9 757.00 |
DY Tax and social security liabilities | 28 849.00 | 6 010.00 | | 28 849.00 |
EA Other liabilities | 6 093.00 | 2 935.00 | | 6 093.00 |
EC TOTAL (IV) | 222 290.00 | 168 043.00 | | 222 290.00 |
EE Grand total (I to V) | 648 197.00 | 531 877.00 | | 648 197.00 |
EG Accrued income and payables due within one year | 212 345.00 | 168 043.00 | | 212 345.00 |
EI Including equity loans | 167 646.00 | | | 167 646.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 50 065.00 | | 50 065.00 | 50 065.00 |
FJ Net sales | 50 065.00 | | 50 065.00 | 50 065.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 334.00 | |
FQ Other income | | | | |
FR Total operating income (I) | | | 50 399.00 | |
FW Other purchases and external expenses | | | 23 766.00 | |
FX Taxes, duties, and similar payments | | | 7 422.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 4 532.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 35 721.00 | |
GG - OPERATING RESULT (I - II) | | | 14 678.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 379 524.00 | |
GL Other interest and similar income | | | 72.00 | |
GP Total financial income (V) | | | 379 596.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 379 596.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 394 274.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 406.00 | 2 311.00 | | 406.00 |
HD Total exceptional income (VII) | 406.00 | 2 311.00 | | 406.00 |
HE Exceptional expenses on management operations | | 395.00 | | |
HH Total exceptional expenses (VIII) | | 395.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | 406.00 | 1 916.00 | | 406.00 |
HK Income tax | 122 608.00 | 112 997.00 | | 122 608.00 |
HL TOTAL REVENUE (I + III + V + VII) | 430 402.00 | 406 229.00 | | 430 402.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 158 329.00 | 149 905.00 | | 158 329.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 272 073.00 | 256 324.00 | | 272 073.00 |
| |
| 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 | 402 166.00 | | | 402 166.00 |
I3 DECREASES Total Financial Fixed Assets | | | 169 218.00 | |
I4 DECREASES Grand Total | | | 402 166.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 232 948.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 232 948.00 | | | 232 948.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 169 218.00 | | | 169 218.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 193 182.00 | 4 532.00 | | 193 182.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 193 182.00 | 4 532.00 | | 193 182.00 |
| |
| 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 | 9 757.00 | 9 757.00 | | 9 757.00 |
8E Income Taxes | 19 174.00 | 19 174.00 | | 19 174.00 |
8K Other liabilities (including liabilities related to repo transactions) | 6 093.00 | 6 093.00 | | 6 093.00 |
UX Other trade receivables | 7 576.00 | | | 7 576.00 |
VB VAT | 3 310.00 | | | 3 310.00 |
VC Group and associates | 11 350.00 | | | 11 350.00 |
VI Group and Associates | 167 646.00 | 167 646.00 | | 167 646.00 |
VQ Other Taxes, Duties, and Similar Debts | 3 753.00 | 3 753.00 | | 3 753.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 6 077.00 | | | 6 077.00 |
VS Prepaid expenses | 107.00 | | | 107.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 28 419.00 | 28 419.00 | | 28 419.00 |
VW VAT | 5 922.00 | 5 922.00 | | 5 922.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 212 345.00 | 212 345.00 | | 212 345.00 |
