| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 55 295.00 | 55 295.00 | | 55 295.00 |
AH Goodwill | 76 225.00 | 76 225.00 | | 76 225.00 |
BH Other financial assets | 4 386 309.00 | 1 400 000.00 | 2 986 309.00 | 4 386 309.00 |
BJ TOTAL (I) | 4 547 901.00 | 1 534 755.00 | 3 013 145.00 | 4 547 901.00 |
BX Customers and related accounts | 125 962.00 | 10 640.00 | 115 322.00 | 125 962.00 |
BZ Other receivables | 437 244.00 | | 437 244.00 | 437 244.00 |
CF Cash and cash equivalents | 63 312.00 | | 63 312.00 | 63 312.00 |
CH Prepaid expenses | 12 360.00 | | 12 360.00 | 12 360.00 |
CJ TOTAL (II) | 638 879.00 | 10 640.00 | 628 239.00 | 638 879.00 |
CO Grand total (0 to V) | 5 186 779.00 | 1 545 395.00 | 3 641 384.00 | 5 186 779.00 |
CU Other investments | 30 072.00 | 3 236.00 | 26 836.00 | 30 072.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 000 000.00 | 2 000 000.00 | | 2 000 000.00 |
DD Legal reserve (1) | 158 064.00 | 150 398.00 | | 158 064.00 |
DG Other reserves | 11 498.00 | 11 498.00 | | 11 498.00 |
DH Retained earnings | 745 656.00 | 699 998.00 | | 745 656.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 107 203.00 | 153 324.00 | | 107 203.00 |
DL TOTAL (I) | 3 022 421.00 | 3 015 218.00 | | 3 022 421.00 |
DW Advances and down payments received on current orders | 3 854.00 | 5 306.00 | | 3 854.00 |
DX Trade payables and related accounts | 606 158.00 | 433 913.00 | | 606 158.00 |
DY Tax and social security liabilities | 5 268.00 | 261.00 | | 5 268.00 |
EA Other liabilities | 3 683.00 | 16 661.00 | | 3 683.00 |
EC TOTAL (IV) | 618 963.00 | 456 141.00 | | 618 963.00 |
EE Grand total (I to V) | 3 641 384.00 | 3 471 359.00 | | 3 641 384.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 83 647.00 | 781 633.00 | 865 280.00 | 83 647.00 |
FD Production sold - goods | -100.00 | -885.00 | -985.00 | -100.00 |
FG Production sold - services | 2 338.00 | 10 213.00 | 12 551.00 | 2 338.00 |
FJ Net sales | 85 885.00 | 790 961.00 | 876 846.00 | 85 885.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 7 425.00 | |
FQ Other income | | | 1 453.00 | |
FR Total operating income (I) | | | 885 723.00 | |
FS Purchases of goods (including customs duties) | | | 434 480.00 | |
FW Other purchases and external expenses | | | 279 685.00 | |
FX Taxes, duties, and similar payments | | | 1 995.00 | |
GE Other Expenses | | | 4 789.00 | |
GF Total Operating Expenses (II) | | | 720 950.00 | |
GG - OPERATING RESULT (I - II) | | | 164 773.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 1 300.00 | |
GP Total financial income (V) | | | 1 300.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 1 300.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 166 073.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | | 9 244.00 | | |
HD Total exceptional income (VII) | | 9 244.00 | | |
HE Exceptional expenses on management operations | | 4 522.00 | | |
HH Total exceptional expenses (VIII) | | 4 522.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | 4 722.00 | | |
HK Income tax | 58 870.00 | 76 922.00 | | 58 870.00 |
HL TOTAL REVENUE (I + III + V + VII) | 887 023.00 | 973 661.00 | | 887 023.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 779 820.00 | 820 337.00 | | 779 820.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 107 203.00 | 153 324.00 | | 107 203.00 |
| |
| 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 | 4 547 901.00 | | | 4 547 901.00 |
I3 DECREASES Total Financial Fixed Assets | | | 4 416 381.00 | |
I4 DECREASES Grand Total | | | 4 547 901.00 | |
IO DECREASES Total including other intangible assets | | | 131 519.00 | |
KD ACQUISITIONS Total including other intangible assets | 131 519.00 | | | 131 519.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 4 416 381.00 | | | 4 416 381.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 55 295.00 | | | 55 295.00 |
PE DEPRECIATION Total including other intangible assets | 55 295.00 | | | 55 295.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
06 aucun libellé | 1 400 000.00 | | | 1 400 000.00 |
6A on fixed assets – intangible | 76 225.00 | | | 76 225.00 |
6T Receivables | 18 065.00 | | 7 425.00 | 18 065.00 |
7B Total provisions for depreciation | 1 497 525.00 | | 7 425.00 | 1 497 525.00 |
7C Grand total | 1 497 525.00 | | 7 425.00 | 1 497 525.00 |
9U on fixed assets – equity investments | | | | |
UE of which provisions and reversals: - Operating | | | 7 425.00 | |
| |
| 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 | 606 158.00 | 606 158.00 | | 606 158.00 |
8K Other liabilities (including liabilities related to repo transactions) | 3 683.00 | 3 683.00 | | 3 683.00 |
UT Other financial assets | 4 386 309.00 | | 4 386 309.00 | 4 386 309.00 |
UX Other trade receivables | 115 322.00 | 115 322.00 | | 115 322.00 |
VA Doubtful or disputed receivables | 10 640.00 | | 10 640.00 | 10 640.00 |
VB VAT | 77 009.00 | 77 009.00 | | 77 009.00 |
VC Group and associates | 351 037.00 | | 351 037.00 | 351 037.00 |
VP Miscellaneous | 9 198.00 | 9 198.00 | | 9 198.00 |
VQ Other Taxes, Duties, and Similar Debts | 5 268.00 | 5 268.00 | | 5 268.00 |
VS Prepaid expenses | 12 360.00 | 12 360.00 | | 12 360.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 4 961 876.00 | 213 890.00 | 4 747 986.00 | 4 961 876.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 615 109.00 | 615 109.00 | | 615 109.00 |
