| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 577.00 | 577.00 | | 577.00 |
AR Technical installations, industrial equipment and tools | 18 591.00 | 8 272.00 | 10 319.00 | 18 591.00 |
AT Other tangible assets | 136 822.00 | 82 886.00 | 53 936.00 | 136 822.00 |
BD Other fixed assets | 75.00 | | 75.00 | 75.00 |
BJ TOTAL (I) | 1 102 765.00 | 92 735.00 | 1 010 031.00 | 1 102 765.00 |
BX Customers and related accounts | 2 127.00 | | 2 127.00 | 2 127.00 |
BZ Other receivables | 443 852.00 | 77 830.00 | 366 022.00 | 443 852.00 |
CF Cash and cash equivalents | 24 488.00 | | 24 488.00 | 24 488.00 |
CH Prepaid expenses | 11 502.00 | | 11 502.00 | 11 502.00 |
CJ TOTAL (II) | 481 969.00 | 77 830.00 | 404 139.00 | 481 969.00 |
CO Grand total (0 to V) | 1 584 734.00 | 170 565.00 | 1 414 169.00 | 1 584 734.00 |
CU Other investments | 946 700.00 | 1 000.00 | 945 700.00 | 946 700.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 815 000.00 | 815 000.00 | | 815 000.00 |
DB Share, merger, contribution premiums, etc. | 90 375.00 | 90 375.00 | | 90 375.00 |
DD Legal reserve (1) | 81 500.00 | 81 500.00 | | 81 500.00 |
DG Other reserves | 340 000.00 | 230 000.00 | | 340 000.00 |
DH Retained earnings | 3 228.00 | 1 916.00 | | 3 228.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 12 513.00 | 111 311.00 | | 12 513.00 |
DJ Investment subsidies | | 3 881.00 | | |
DL TOTAL (I) | 1 342 615.00 | 1 333 984.00 | | 1 342 615.00 |
DU Loans and Debts from Credit Institutions (3) | 133.00 | 152.00 | | 133.00 |
DV Miscellaneous Loans and Financial Debts (4) | 52 778.00 | 162 418.00 | | 52 778.00 |
DX Trade payables and related accounts | 255.00 | 5 184.00 | | 255.00 |
DY Tax and social security liabilities | 18 388.00 | 23 087.00 | | 18 388.00 |
EC TOTAL (IV) | 71 554.00 | 190 841.00 | | 71 554.00 |
EE Grand total (I to V) | 1 414 169.00 | 1 524 825.00 | | 1 414 169.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 122 810.00 | | 122 810.00 | 122 810.00 |
FJ Net sales | 122 810.00 | | 122 810.00 | 122 810.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 130 790.00 | |
FQ Other income | | | 2 702.00 | |
FR Total operating income (I) | | | 256 302.00 | |
FW Other purchases and external expenses | | | 66 245.00 | |
FX Taxes, duties, and similar payments | | | 4 845.00 | |
FY Salaries and Wages | | | 94 321.00 | |
FZ Social Security Contributions | | | 34 703.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 22 503.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 222 617.00 | |
GG - OPERATING RESULT (I - II) | | | 33 685.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 30 001.00 | |
GL Other interest and similar income | | | 1 543.00 | |
GM Reversals of provisions and transfers of expenses | | | | |
GP Total financial income (V) | | | 31 544.00 | |
GQ Financial allocations to depreciation and provisions | | | | |
GU Total financial expenses (VI) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | 31 544.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 65 229.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 3 881.00 | 5 969.00 | | 3 881.00 |
HC Reversals of provisions and transfers of expenses | 21 250.00 | 21 250.00 | | 21 250.00 |
HD Total exceptional income (VII) | 25 131.00 | 27 219.00 | | 25 131.00 |
HE Exceptional expenses on management operations | 17.00 | 33.00 | | 17.00 |
HF Exceptional expenses on capital transactions | | 130.00 | | |
HG Exceptional depreciation and provisions | 77 830.00 | | | 77 830.00 |
HH Total exceptional expenses (VIII) | 77 847.00 | 163.00 | | 77 847.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -52 717.00 | 27 056.00 | | -52 717.00 |
HK Income tax | | 6 355.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 312 977.00 | 343 947.00 | | 312 977.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 300 464.00 | 232 636.00 | | 300 464.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 12 513.00 | 111 311.00 | | 12 513.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6T Receivables | 21 250.00 | 77 830.00 | 21 250.00 | 21 250.00 |
7B Total provisions for depreciation | 21 250.00 | 77 830.00 | 21 250.00 | 21 250.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 52 778.00 | 52 778.00 | | 52 778.00 |
8B Suppliers and Related Accounts | 255.00 | 255.00 | | 255.00 |
VG Loans with a maturity of up to one year at origin | 133.00 | 133.00 | | 133.00 |
VQ Other Taxes, Duties, and Similar Debts | 18 388.00 | 18 388.00 | | 18 388.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 457 481.00 | 457 481.00 | | 457 481.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 71 554.00 | 71 554.00 | | 71 554.00 |
