| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 3 200.00 | 3 200.00 | | 3 200.00 |
AF Concessions, Patents and Similar Rights | 4 255.00 | 4 233.00 | 22.00 | 4 255.00 |
AT Other tangible assets | 5 320.00 | 3 745.00 | 1 576.00 | 5 320.00 |
BJ TOTAL (I) | 5 453 054.00 | 1 861 178.00 | 3 591 876.00 | 5 453 054.00 |
BV Advances and down payments on orders | | | | |
BX Customers and related accounts | 217 827.00 | | 217 827.00 | 217 827.00 |
BZ Other receivables | 851 846.00 | | 851 846.00 | 851 846.00 |
CF Cash and cash equivalents | 157 317.00 | | 157 317.00 | 157 317.00 |
CH Prepaid expenses | 1 898.00 | | 1 898.00 | 1 898.00 |
CJ TOTAL (II) | 1 228 888.00 | | 1 228 888.00 | 1 228 888.00 |
CO Grand total (0 to V) | 6 681 941.00 | 1 861 178.00 | 4 820 764.00 | 6 681 941.00 |
CU Other investments | 5 440 279.00 | 1 850 000.00 | 3 590 278.00 | 5 440 279.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 30 000.00 | 30 000.00 | | 30 000.00 |
DD Legal reserve (1) | 3 000.00 | 3 000.00 | | 3 000.00 |
DG Other reserves | 1 238 983.00 | 1 355 416.00 | | 1 238 983.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 971 366.00 | 283 567.00 | | 971 366.00 |
DK Regulated provisions | 157 386.00 | 147 789.00 | | 157 386.00 |
DL TOTAL (I) | 2 400 736.00 | 1 819 772.00 | | 2 400 736.00 |
DU Loans and Debts from Credit Institutions (3) | 1 102 340.00 | 1 311 252.00 | | 1 102 340.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 227 968.00 | 1 540 933.00 | | 1 227 968.00 |
DX Trade payables and related accounts | 30 068.00 | 49 534.00 | | 30 068.00 |
DY Tax and social security liabilities | 58 216.00 | 49 442.00 | | 58 216.00 |
EB Prepaid income (2) | 1 436.00 | 1 313.00 | | 1 436.00 |
EC TOTAL (IV) | 2 420 028.00 | 2 952 475.00 | | 2 420 028.00 |
EE Grand total (I to V) | 4 820 764.00 | 4 772 248.00 | | 4 820 764.00 |
EG Accrued income and payables due within one year | 1 532 244.00 | | | 1 532 244.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 401 522.00 | | 401 522.00 | 401 522.00 |
FJ Net sales | 401 522.00 | | 401 522.00 | 401 522.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 10 768.00 | |
FQ Other income | | | 1 871.00 | |
FR Total operating income (I) | | | 414 161.00 | |
FW Other purchases and external expenses | | | 187 730.00 | |
FX Taxes, duties, and similar payments | | | 17 075.00 | |
FY Salaries and Wages | | | 126 147.00 | |
FZ Social Security Contributions | | | 47 778.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 836.00 | |
GE Other Expenses | | | 105.00 | |
GF Total Operating Expenses (II) | | | 379 671.00 | |
GG - OPERATING RESULT (I - II) | | | 34 490.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 999 316.00 | |
GL Other interest and similar income | | | 765.00 | |
GP Total financial income (V) | | | 1 000 081.00 | |
GR Interest and similar expenses | | | 44 936.00 | |
GU Total financial expenses (VI) | | | 44 936.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 955 146.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 989 635.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 10 768.00 | | | 10 768.00 |
HE Exceptional expenses on management operations | 129.00 | 208.00 | | 129.00 |
HG Exceptional depreciation and provisions | 9 597.00 | 9 597.00 | | 9 597.00 |
HH Total exceptional expenses (VIII) | 9 726.00 | 9 805.00 | | 9 726.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -9 726.00 | -9 805.00 | | -9 726.00 |
HK Income tax | 8 543.00 | -4 828.00 | | 8 543.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 414 242.00 | 712 203.00 | | 1 414 242.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 442 876.00 | 428 636.00 | | 442 876.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 971 366.00 | 283 567.00 | | 971 366.00 |
| |
| 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 | 5 451 680.00 | | 1 373.00 | 5 451 680.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 3 200.00 | | | 3 200.00 |
I3 DECREASES Total Financial Fixed Assets | | | 5 440 278.00 | |
I4 DECREASES Grand Total | | | 5 453 054.00 | |
IN DECREASES Start-up, development, or research expenses | | | 3 200.00 | |
IO DECREASES Total including other intangible assets | | | 4 255.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 5 320.00 | |
KD ACQUISITIONS Total including other intangible assets | 4 255.00 | | | 4 255.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 3 947.00 | | 1 373.00 | 3 947.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 5 440 278.00 | | | 5 440 278.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 10 341.00 | 836.00 | | 10 341.00 |
CY DEPRECIATION Start-up, development, or research expenses | 3 200.00 | | | 3 200.00 |
PE DEPRECIATION Total including other intangible assets | 3 956.00 | 277.00 | | 3 956.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 3 185.00 | 560.00 | | 3 185.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 147 789.00 | 9 597.00 | | 147 789.00 |
7B Total provisions for depreciation | 1 850 000.00 | | | 1 850 000.00 |
7C Grand total | 1 997 789.00 | 9 597.00 | | 1 997 789.00 |
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 | 30 068.00 | 30 068.00 | | 30 068.00 |
8D Social Security and Other Social Organizations | 11 494.00 | 11 494.00 | | 11 494.00 |
8J Fixed Asset Liabilities and Related Accounts | 1 227 968.00 | 1 227 968.00 | | 1 227 968.00 |
8L Deferred income | 1 436.00 | 1 436.00 | | 1 436.00 |
UX Other trade receivables | 217 827.00 | 217 827.00 | | 217 827.00 |
VB VAT | 9 238.00 | 9 238.00 | | 9 238.00 |
VC Group and associates | 777 866.00 | 777 866.00 | | 777 866.00 |
VG Loans with a maturity of up to one year at origin | 2 333.00 | 2 333.00 | | 2 333.00 |
VH Loans with a maturity of more than one year at origin | 1 100 007.00 | 212 223.00 | 887 784.00 | 1 100 007.00 |
VM Income taxes | 64 742.00 | 64 742.00 | | 64 742.00 |
VQ Other Taxes, Duties, and Similar Debts | 10 418.00 | 10 418.00 | | 10 418.00 |
VS Prepaid expenses | 1 898.00 | 1 898.00 | | 1 898.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 071 570.00 | 1 071 570.00 | | 1 071 570.00 |
VW VAT | 36 304.00 | 36 304.00 | | 36 304.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 2 420 028.00 | 1 532 244.00 | 887 784.00 | 2 420 028.00 |
| |
| 16 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
YP Average staff number | 1.00 | | | 1.00 |
