| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AJ Other Intangible Assets | 18 038.00 | 9 878.00 | 8 160.00 | 18 038.00 |
AT Other tangible assets | 18 311.00 | 18 311.00 | | 18 311.00 |
BF Loans | 420 000.00 | | 420 000.00 | 420 000.00 |
BH Other financial assets | 3 600.00 | | 3 600.00 | 3 600.00 |
BJ TOTAL (I) | 459 950.00 | 28 190.00 | 431 760.00 | 459 950.00 |
BV Advances and down payments on orders | | | | |
BX Customers and related accounts | 11 160.00 | | 11 160.00 | 11 160.00 |
BZ Other receivables | 9.00 | | 9.00 | 9.00 |
CD Marketable securities | 455 123.00 | 18 625.00 | 436 497.00 | 455 123.00 |
CF Cash and cash equivalents | 857 059.00 | | 857 059.00 | 857 059.00 |
CH Prepaid expenses | | | | |
CJ TOTAL (II) | 1 323 352.00 | 18 625.00 | 1 304 727.00 | 1 323 352.00 |
CO Grand total (0 to V) | 1 783 303.00 | 46 816.00 | 1 736 487.00 | 1 783 303.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 37 000.00 | 37 000.00 | | 37 000.00 |
DD Legal reserve (1) | 3 700.00 | 3 700.00 | | 3 700.00 |
DG Other reserves | 1 476 900.00 | 1 338 600.00 | | 1 476 900.00 |
DH Retained earnings | 19.00 | 11.00 | | 19.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 157 041.00 | 138 307.00 | | 157 041.00 |
DL TOTAL (I) | 1 674 660.00 | 1 517 619.00 | | 1 674 660.00 |
DV Miscellaneous Loans and Financial Debts (4) | 3 266.00 | 236.00 | | 3 266.00 |
DX Trade payables and related accounts | 134.00 | 75.00 | | 134.00 |
DY Tax and social security liabilities | 23 424.00 | 15 374.00 | | 23 424.00 |
EA Other liabilities | | 35 000.00 | | |
EC TOTAL (IV) | 61 826.00 | 15 686.00 | | 61 826.00 |
EE Grand total (I to V) | 1 736 487.00 | 1 533 305.00 | | 1 736 487.00 |
EG Accrued income and payables due within one year | 61 826.00 | | | 61 826.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 246 930.00 | | 246 930.00 | 246 930.00 |
FJ Net sales | 246 930.00 | | 246 930.00 | 246 930.00 |
FR Total operating income (I) | | | 246 930.00 | |
FW Other purchases and external expenses | | | 30 215 146.00 | |
FX Taxes, duties, and similar payments | | | 1 458.00 | |
FZ Social Security Contributions | | | 6 702.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 359.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 43 230.00 | |
GG - OPERATING RESULT (I - II) | | | 203 699.00 | |
GL Other interest and similar income | | | 23 483.00 | |
GM Reversals of provisions and transfers of expenses | | | 1 297.00 | |
GP Total financial income (V) | | | 24 781.00 | |
GQ Financial allocations to depreciation and provisions | | | 3 700.00 | |
GU Total financial expenses (VI) | | | 1 480.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 23 301.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 227 001.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 35 000.00 | | | 35 000.00 |
HD Total exceptional income (VII) | 35 000.00 | | | 35 000.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 35 000.00 | | | 35 000.00 |
HK Income tax | 69 960.00 | 64 824.00 | | 69 960.00 |
HL TOTAL REVENUE (I + III + V + VII) | 271 711.00 | 259 885.00 | | 271 711.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 114 670.00 | 121 578.00 | | 114 670.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 157 041.00 | 138 307.00 | | 157 041.00 |
| |
| 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 | 459 950.00 | | | 459 950.00 |
I3 DECREASES Total Financial Fixed Assets | | | 423 600.00 | |
I4 DECREASES Grand Total | | | 459 950.00 | |
IO DECREASES Total including other intangible assets | | | 18 038.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 18 311.00 | |
KD ACQUISITIONS Total including other intangible assets | 18 038.00 | | | 18 038.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 18 311.00 | | | 18 311.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 423 600.00 | | | 423 600.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 26 830.00 | 1 359.00 | | 26 830.00 |
PE DEPRECIATION Total including other intangible assets | 8 518.00 | 1 359.00 | | 8 518.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 18 311.00 | | | 18 311.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6X Other provisions for depreciation | 18 443.00 | 1 480.00 | 1 297.00 | 18 443.00 |
7B Total provisions for depreciation | 18 443.00 | 1 480.00 | 1 297.00 | 18 443.00 |
7C Grand total | 18 443.00 | 1 480.00 | 1 297.00 | 18 443.00 |
UG - Financial | 18 443.00 | 1 480.00 | 1 297.00 | 18 443.00 |
| |
| 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 | 77.00 | 77.00 | | 77.00 |
8D Social Security and Other Social Organizations | 3 639.00 | 3 639.00 | | 3 639.00 |
8E Income Taxes | 13 730.00 | 13 730.00 | | 13 730.00 |
8K Other liabilities (including liabilities related to repo transactions) | 35 000.00 | 35 000.00 | | 35 000.00 |
UP Loans | 420 000.00 | | 420 000.00 | 420 000.00 |
UT Other financial assets | 3 600.00 | | 3 600.00 | 3 600.00 |
UX Other trade receivables | 11 160.00 | 11 160.00 | | 11 160.00 |
VB VAT | 9.00 | 9.00 | | 9.00 |
VI Group and Associates | 3 266.00 | 3 266.00 | | 3 266.00 |
VM Income taxes | 436.00 | | | 436.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 434 769.00 | 11 169.00 | 423 600.00 | 434 769.00 |
VW VAT | 6 055.00 | 6 055.00 | | 6 055.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 61 768.00 | 61 768.00 | | 61 768.00 |
Z2 Liabilities representing borrowed securities | | | 8.00 | |
