| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 735 579.00 | 500.00 | 735 079.00 | 735 579.00 |
BV Advances and down payments on orders | | | | |
BZ Other receivables | 2 986 915.00 | | 2 986 915.00 | 2 986 915.00 |
CF Cash and cash equivalents | 22.00 | | 22.00 | 22.00 |
CJ TOTAL (II) | 2 986 937.00 | | 2 986 937.00 | 2 986 937.00 |
CO Grand total (0 to V) | 3 722 517.00 | 500.00 | 3 722 017.00 | 3 722 517.00 |
CU Other investments | 735 579.00 | 500.00 | 735 079.00 | 735 579.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 310 000.00 | 310 000.00 | | 310 000.00 |
DD Legal reserve (1) | 31 000.00 | 31 000.00 | | 31 000.00 |
DH Retained earnings | | 4 187 215.00 | | |
DI RESULTS FOR THE YEAR (Profit or Loss) | 390 489.00 | 890 919.00 | | 390 489.00 |
DL TOTAL (I) | 731 489.00 | 5 419 134.00 | | 731 489.00 |
DQ Provisions for Expenses | | 217 400.00 | | |
DR TOTAL (IV) | | 217 400.00 | | |
DV Miscellaneous Loans and Financial Debts (4) | 2 651 322.00 | 100 916.00 | | 2 651 322.00 |
DX Trade payables and related accounts | 13 268.00 | 13 581.00 | | 13 268.00 |
DY Tax and social security liabilities | 322 437.00 | 280 287.00 | | 322 437.00 |
EA Other liabilities | 3 500.00 | 3 500.00 | | 3 500.00 |
EC TOTAL (IV) | 2 990 528.00 | 398 284.00 | | 2 990 528.00 |
EE Grand total (I to V) | 3 722 017.00 | 6 034 820.00 | | 3 722 017.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 7 665.00 | |
FX Taxes, duties, and similar payments | | | 76.00 | |
GF Total Operating Expenses (II) | | | 7 741.00 | |
GG - OPERATING RESULT (I - II) | | | -7 741.00 | |
GI Supported loss or transferred profit (IV) | | | 65 046.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 43 934.00 | |
GP Total financial income (V) | | | 43 934.00 | |
GR Interest and similar expenses | | | 39.00 | |
GU Total financial expenses (VI) | | | 39.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 43 895.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -28 892.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HC Reversals of provisions and transfers of expenses | 217 400.00 | | | 217 400.00 |
HD Total exceptional income (VII) | 217 400.00 | | | 217 400.00 |
HE Exceptional expenses on management operations | 200 299.00 | 29 178.00 | | 200 299.00 |
HG Exceptional depreciation and provisions | | 21 004.00 | | |
HH Total exceptional expenses (VIII) | 200 299.00 | 50 182.00 | | 200 299.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 17 101.00 | -50 182.00 | | 17 101.00 |
HK Income tax | -402 280.00 | -941 581.00 | | -402 280.00 |
HL TOTAL REVENUE (I + III + V + VII) | 261 335.00 | 99 140.00 | | 261 335.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | -129 153.00 | -791 778.00 | | -129 153.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 390 489.00 | 890 919.00 | | 390 489.00 |
| |
| 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 | 735 579.00 | | | 735 579.00 |
I3 DECREASES Total Financial Fixed Assets | | | 735 579.00 | |
I4 DECREASES Grand Total | | | 735 579.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 735 579.00 | | | 735 579.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
5Z Total provisions for risks and expenses | 217 401.00 | | 217 401.00 | 217 401.00 |
7B Total provisions for depreciation | 500.00 | | | 500.00 |
7C Grand total | 217 901.00 | | 217 401.00 | 217 901.00 |
9U on fixed assets – equity investments | | | | |
| |
| 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 | 13 268.00 | 13 268.00 | | 13 268.00 |
8E Income Taxes | 314 313.00 | 314 313.00 | | 314 313.00 |
8K Other liabilities (including liabilities related to repo transactions) | 3 500.00 | 3 500.00 | | 3 500.00 |
VB VAT | 3 474.00 | 3 474.00 | | 3 474.00 |
VC Group and associates | 2 983 441.00 | 2 983 441.00 | | 2 983 441.00 |
VI Group and Associates | 2 659 447.00 | 2 659 447.00 | | 2 659 447.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 2 986 915.00 | 2 986 915.00 | | 2 986 915.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 2 990 528.00 | 2 990 528.00 | | 2 990 528.00 |
