| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 500.00 | 250.00 | 250.00 | 500.00 |
AT Other tangible assets | 23 678.00 | 12 306.00 | 11 372.00 | 23 678.00 |
BD Other fixed assets | 153.00 | | 153.00 | 153.00 |
BH Other financial assets | 650.00 | | 650.00 | 650.00 |
BJ TOTAL (I) | 570 530.00 | 12 556.00 | 557 974.00 | 570 530.00 |
BX Customers and related accounts | 105 472.00 | | 105 472.00 | 105 472.00 |
BZ Other receivables | 1 717.00 | | 1 717.00 | 1 717.00 |
CF Cash and cash equivalents | 26 937.00 | | 26 937.00 | 26 937.00 |
CH Prepaid expenses | 1 317.00 | | 1 317.00 | 1 317.00 |
CJ TOTAL (II) | 135 443.00 | | 135 443.00 | 135 443.00 |
CO Grand total (0 to V) | 705 973.00 | 12 556.00 | 693 417.00 | 705 973.00 |
CP Shares due in less than one year | 650.00 | | | 650.00 |
CU Other investments | 545 550.00 | | 545 550.00 | 545 550.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 360 550.00 | 360 550.00 | | 360 550.00 |
DD Legal reserve (1) | 1 524.00 | 947.00 | | 1 524.00 |
DG Other reserves | 28 951.00 | 17 987.00 | | 28 951.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 6 206.00 | 11 541.00 | | 6 206.00 |
DL TOTAL (I) | 397 231.00 | 391 025.00 | | 397 231.00 |
DV Miscellaneous Loans and Financial Debts (4) | 210 140.00 | 208 670.00 | | 210 140.00 |
DW Advances and down payments received on current orders | | 160 080.00 | | |
DX Trade payables and related accounts | 4 712.00 | 4 306.00 | | 4 712.00 |
DY Tax and social security liabilities | 31 334.00 | 42 772.00 | | 31 334.00 |
EA Other liabilities | 50 000.00 | 37 156.00 | | 50 000.00 |
EC TOTAL (IV) | 296 186.00 | 452 985.00 | | 296 186.00 |
EE Grand total (I to V) | 693 417.00 | 844 010.00 | | 693 417.00 |
EG Accrued income and payables due within one year | 196 186.00 | 192 905.00 | | 196 186.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | | 196 774.00 | |
FJ Net sales | | | 196 774.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 7 235.00 | |
FQ Other income | | | 226.00 | |
FR Total operating income (I) | | | 204 235.00 | |
FW Other purchases and external expenses | | | 51 473.00 | |
FX Taxes, duties, and similar payments | | | 1 380.00 | |
FY Salaries and Wages | | | 121 821.00 | |
FZ Social Security Contributions | | | 12 079.00 | |
GB Operating Expenses - Provisions | | | 8 059.00 | |
GE Other Expenses | | | 18.00 | |
GF Total Operating Expenses (II) | | | 194 830.00 | |
GG - OPERATING RESULT (I - II) | | | 9 405.00 | |
GL Other interest and similar income | | | 2.00 | |
GP Total financial income (V) | | | 2.00 | |
GR Interest and similar expenses | | | 1 470.00 | |
GU Total financial expenses (VI) | | | 1 470.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1 468.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 7 937.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HH Total exceptional expenses (VIII) | 931.00 | | | 931.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -931.00 | | | -931.00 |
HK Income tax | 800.00 | 1 959.00 | | 800.00 |
HL TOTAL REVENUE (I + III + V + VII) | 204 237.00 | 169 694.00 | | 204 237.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 198 031.00 | 158 154.00 | | 198 031.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 6 206.00 | 11 541.00 | | 6 206.00 |
| |
| 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 | 569 880.00 | | 650.00 | 569 880.00 |
I3 DECREASES Total Financial Fixed Assets | | | 546 353.00 | |
I4 DECREASES Grand Total | | | 570 530.00 | |
IO DECREASES Total including other intangible assets | | | 500.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 23 678.00 | |
KD ACQUISITIONS Total including other intangible assets | 500.00 | | | 500.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 23 678.00 | | | 23 678.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 545 703.00 | | 650.00 | 545 703.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 4 497.00 | 8 059.00 | | 4 497.00 |
PE DEPRECIATION Total including other intangible assets | 84.00 | 167.00 | | 84.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 4 413.00 | 7 893.00 | | 4 413.00 |
| |
| 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 | 103 140.00 | 3 140.00 | 100 000.00 | 103 140.00 |
8B Suppliers and Related Accounts | 4 712.00 | 4 712.00 | | 4 712.00 |
8C Staff and Related Accounts | 4 425.00 | 4 425.00 | | 4 425.00 |
8D Social Security and Other Social Organizations | 7 286.00 | 7 286.00 | | 7 286.00 |
8K Other liabilities (including liabilities related to repo transactions) | 50 000.00 | 50 000.00 | | 50 000.00 |
UT Other financial assets | 650.00 | 650.00 | | 650.00 |
UX Other trade receivables | 105 472.00 | 105 472.00 | | 105 472.00 |
VB VAT | 642.00 | 642.00 | | 642.00 |
VI Group and Associates | 107 000.00 | 107 000.00 | | 107 000.00 |
VM Income taxes | 1 075.00 | 1 075.00 | | 1 075.00 |
VQ Other Taxes, Duties, and Similar Debts | 384.00 | 384.00 | | 384.00 |
VS Prepaid expenses | 1 317.00 | 1 317.00 | | 1 317.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 109 156.00 | 109 156.00 | | 109 156.00 |
VW VAT | 19 239.00 | 19 239.00 | | 19 239.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 296 186.00 | 196 186.00 | 100 000.00 | 296 186.00 |
