| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 833.00 | 833.00 | | 833.00 |
BJ TOTAL (I) | 7 117 279.00 | 833.00 | 7 116 446.00 | 7 117 279.00 |
BV Advances and down payments on orders | | | | |
BX Customers and related accounts | 360 000.00 | | 360 000.00 | 360 000.00 |
BZ Other receivables | 198 718.00 | | 198 718.00 | 198 718.00 |
CF Cash and cash equivalents | 18 855.00 | | 18 855.00 | 18 855.00 |
CH Prepaid expenses | 1 254.00 | | 1 254.00 | 1 254.00 |
CJ TOTAL (II) | 578 827.00 | | 578 827.00 | 578 827.00 |
CO Grand total (0 to V) | 7 696 107.00 | 833.00 | 7 695 273.00 | 7 696 107.00 |
CU Other investments | 7 116 446.00 | | 7 116 446.00 | 7 116 446.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 8 000.00 | 8 000.00 | | 8 000.00 |
DD Legal reserve (1) | 800.00 | 800.00 | | 800.00 |
DH Retained earnings | 1 993 870.00 | 1 324 947.00 | | 1 993 870.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 558 229.00 | 668 923.00 | | 558 229.00 |
DK Regulated provisions | 50 012.00 | 37 192.00 | | 50 012.00 |
DL TOTAL (I) | 2 610 911.00 | 2 039 862.00 | | 2 610 911.00 |
DU Loans and Debts from Credit Institutions (3) | 1 550 984.00 | 2 083 850.00 | | 1 550 984.00 |
DV Miscellaneous Loans and Financial Debts (4) | 3 003 727.00 | 1 977 012.00 | | 3 003 727.00 |
DX Trade payables and related accounts | 40 408.00 | 72 053.00 | | 40 408.00 |
DY Tax and social security liabilities | 489 243.00 | 287 357.00 | | 489 243.00 |
EA Other liabilities | | 648 000.00 | | |
EC TOTAL (IV) | 5 084 362.00 | 5 068 273.00 | | 5 084 362.00 |
EE Grand total (I to V) | 7 695 273.00 | 7 108 135.00 | | 7 695 273.00 |
EG Accrued income and payables due within one year | 4 058 884.00 | 3 517 288.00 | | 4 058 884.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | | 829.00 | | |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 2 220 000.00 | | 2 220 000.00 | 2 220 000.00 |
FJ Net sales | 2 220 000.00 | | 2 220 000.00 | 2 220 000.00 |
FQ Other income | | | 2.00 | |
FR Total operating income (I) | | | 2 220 002.00 | |
FW Other purchases and external expenses | | | 49 996.00 | |
FX Taxes, duties, and similar payments | | | 33 172.00 | |
FY Salaries and Wages | | | 1 215 000.00 | |
FZ Social Security Contributions | | | 356 551.00 | |
GA Operating Expenses - Depreciation and Amortization | | | | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 1 654 720.00 | |
GG - OPERATING RESULT (I - II) | | | 565 282.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 200 000.00 | |
GP Total financial income (V) | | | 200 000.00 | |
GR Interest and similar expenses | | | 47 201.00 | |
GU Total financial expenses (VI) | | | 47 201.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 152 799.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 718 081.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 35.00 | | | 35.00 |
HG Exceptional depreciation and provisions | 12 820.00 | 12 820.00 | | 12 820.00 |
HH Total exceptional expenses (VIII) | 12 855.00 | 14 150.00 | | 12 855.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -12 855.00 | -14 150.00 | | -12 855.00 |
HK Income tax | 146 997.00 | 331 783.00 | | 146 997.00 |
HL TOTAL REVENUE (I + III + V + VII) | 2 420 002.00 | 2 100 000.00 | | 2 420 002.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 861 773.00 | 1 431 077.00 | | 1 861 773.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 558 229.00 | 668 923.00 | | 558 229.00 |
| |
| 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 | 6 868 585.00 | | 608 694.00 | 6 868 585.00 |
I3 DECREASES Total Financial Fixed Assets | | 360 000.00 | 7 116 446.00 | |
I4 DECREASES Grand Total | | 360 000.00 | 7 117 279.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 833.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 833.00 | | | 833.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 6 867 752.00 | | 608 694.00 | 6 867 752.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 833.00 | | | 833.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 833.00 | | | 833.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 37 192.00 | 12 820.00 | | 37 192.00 |
7C Grand total | 37 192.00 | 12 820.00 | | 37 192.00 |
UJ - Exceptional | | 12 820.00 | | |
| |
| 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 | 40 408.00 | 40 408.00 | | 40 408.00 |
8K Other liabilities (including liabilities related to repo transactions) | 3 003 727.00 | 3 003 727.00 | | 3 003 727.00 |
UX Other trade receivables | 360 000.00 | 360 000.00 | | 360 000.00 |
VH Loans with a maturity of more than one year at origin | 1 550 984.00 | 525 506.00 | 1 025 478.00 | 1 550 984.00 |
VK Loans repaid during the year | 532 037.00 | | | 532 037.00 |
VP Miscellaneous | 198 718.00 | 198 718.00 | | 198 718.00 |
VQ Other Taxes, Duties, and Similar Debts | 489 243.00 | 489 243.00 | | 489 243.00 |
VS Prepaid expenses | 1 254.00 | 1 254.00 | | 1 254.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 559 972.00 | 559 972.00 | | 559 972.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 5 084 362.00 | 4 058 884.00 | 1 025 478.00 | 5 084 362.00 |
