| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AR Technical installations, industrial equipment and tools | | | | |
AT Other tangible assets | 30 425.00 | 25 143.00 | 5 282.00 | 30 425.00 |
BJ TOTAL (I) | 254 813.00 | 25 143.00 | 229 670.00 | 254 813.00 |
BX Customers and related accounts | 17 784.00 | | 17 784.00 | 17 784.00 |
BZ Other receivables | 49 070.00 | | 49 070.00 | 49 070.00 |
CF Cash and cash equivalents | 435.00 | | 435.00 | 435.00 |
CH Prepaid expenses | 36.00 | | 36.00 | 36.00 |
CJ TOTAL (II) | 67 324.00 | | 67 324.00 | 67 324.00 |
CO Grand total (0 to V) | 322 137.00 | 25 143.00 | 296 995.00 | 322 137.00 |
CU Other investments | 224 388.00 | | 224 388.00 | 224 388.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 32 750.00 | 32 750.00 | | 32 750.00 |
DD Legal reserve (1) | 1 112.00 | 1 069.00 | | 1 112.00 |
DG Other reserves | 21 122.00 | 20 316.00 | | 21 122.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 1 479.00 | 849.00 | | 1 479.00 |
DK Regulated provisions | 4 582.00 | 3 574.00 | | 4 582.00 |
DL TOTAL (I) | 61 045.00 | 58 558.00 | | 61 045.00 |
DU Loans and Debts from Credit Institutions (3) | 64 473.00 | 89 387.00 | | 64 473.00 |
DV Miscellaneous Loans and Financial Debts (4) | 121 148.00 | 128 608.00 | | 121 148.00 |
DX Trade payables and related accounts | 3 108.00 | 2 474.00 | | 3 108.00 |
DY Tax and social security liabilities | 6 150.00 | 11 794.00 | | 6 150.00 |
EA Other liabilities | 9 467.00 | 20 148.00 | | 9 467.00 |
EB Prepaid income (2) | 31 605.00 | 40 000.00 | | 31 605.00 |
EC TOTAL (IV) | 235 950.00 | 292 411.00 | | 235 950.00 |
EE Grand total (I to V) | 296 995.00 | 350 969.00 | | 296 995.00 |
EG Accrued income and payables due within one year | 196 887.00 | 227 936.00 | | 196 887.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 63 716.00 | | 63 716.00 | 63 716.00 |
FJ Net sales | 63 716.00 | | 63 716.00 | 63 716.00 |
FR Total operating income (I) | | | 63 716.00 | |
FW Other purchases and external expenses | | | 6 229.00 | |
FX Taxes, duties, and similar payments | | | 1 275.00 | |
FY Salaries and Wages | | | 46 000.00 | |
FZ Social Security Contributions | | | | |
GA Operating Expenses - Depreciation and Amortization | | | 6 063.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 59 567.00 | |
GG - OPERATING RESULT (I - II) | | | 4 149.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 716.00 | |
GP Total financial income (V) | | | 716.00 | |
GR Interest and similar expenses | | | 1 538.00 | |
GU Total financial expenses (VI) | | | 1 538.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -822.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 3 327.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 1 008.00 | 1 008.00 | | 1 008.00 |
HH Total exceptional expenses (VIII) | 1 008.00 | 1 008.00 | | 1 008.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -1 008.00 | -1 008.00 | | -1 008.00 |
HK Income tax | 840.00 | 694.00 | | 840.00 |
HL TOTAL REVENUE (I + III + V + VII) | 64 432.00 | 64 203.00 | | 64 432.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 62 953.00 | 63 355.00 | | 62 953.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 1 479.00 | 849.00 | | 1 479.00 |
| |
| 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 | 256 874.00 | | | 256 874.00 |
I3 DECREASES Total Financial Fixed Assets | | | 224 388.00 | |
I4 DECREASES Grand Total | | 2 061.00 | 254 813.00 | |
IY DECREASES Total Tangible Fixed Assets | | 2 061.00 | 30 425.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 32 486.00 | | | 32 486.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 224 388.00 | | | 224 388.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 21 140.00 | 6 063.00 | 2 061.00 | 21 140.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 21 140.00 | 6 063.00 | 2 061.00 | 21 140.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 3 574.00 | 1 008.00 | | 3 574.00 |
7C Grand total | 3 574.00 | 1 008.00 | | 3 574.00 |
EO Provisions for major maintenance and major overhauls or major repairs | | | | |
UJ - Exceptional | | 1 008.00 | | |
| |
| 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 | 3 108.00 | 3 108.00 | | 3 108.00 |
8D Social Security and Other Social Organizations | 56.00 | 56.00 | | 56.00 |
8E Income Taxes | 840.00 | 840.00 | | 840.00 |
8K Other liabilities (including liabilities related to repo transactions) | 9 467.00 | 9 467.00 | | 9 467.00 |
8L Deferred income | 31 605.00 | 31 605.00 | | 31 605.00 |
UX Other trade receivables | 17 784.00 | 17 784.00 | | 17 784.00 |
VB VAT | 2 001.00 | 2 001.00 | | 2 001.00 |
VC Group and associates | 47 068.00 | 47 068.00 | | 47 068.00 |
VH Loans with a maturity of more than one year at origin | 64 473.00 | 25 410.00 | 39 063.00 | 64 473.00 |
VI Group and Associates | 121 148.00 | 121 148.00 | | 121 148.00 |
VK Loans repaid during the year | 24 914.00 | | | 24 914.00 |
VS Prepaid expenses | 36.00 | 36.00 | | 36.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 66 890.00 | 66 890.00 | | 66 890.00 |
VW VAT | 5 254.00 | 5 254.00 | | 5 254.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 235 950.00 | 196 887.00 | 39 063.00 | 235 950.00 |
