| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 37 900.00 | | 37 900.00 | 37 900.00 |
AF Concessions, Patents and Similar Rights | 5 345.00 | 5 345.00 | | 5 345.00 |
AP Buildings | 124 983.00 | 95 282.00 | 29 701.00 | 124 983.00 |
AT Other tangible assets | 54 510.00 | 52 122.00 | 2 388.00 | 54 510.00 |
BB Receivables related to investments | 2 129 402.00 | 703 813.00 | 1 425 589.00 | 2 129 402.00 |
BH Other financial assets | 4 834.00 | | 4 834.00 | 4 834.00 |
BJ TOTAL (I) | 2 763 472.00 | 1 256 829.00 | 1 506 644.00 | 2 763 472.00 |
BV Advances and down payments on orders | | | | |
BX Customers and related accounts | 21 404.00 | | 21 404.00 | 21 404.00 |
BZ Other receivables | 63 283.00 | | 63 283.00 | 63 283.00 |
CF Cash and cash equivalents | 17 179.00 | | 17 179.00 | 17 179.00 |
CH Prepaid expenses | 71 668.00 | | 71 668.00 | 71 668.00 |
CJ TOTAL (II) | 173 534.00 | | 173 534.00 | 173 534.00 |
CO Grand total (0 to V) | 2 937 006.00 | 1 256 829.00 | 1 680 178.00 | 2 937 006.00 |
CU Other investments | 406 497.00 | 400 266.00 | 6 231.00 | 406 497.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 230 090.00 | 230 090.00 | | 230 090.00 |
DD Legal reserve (1) | 23 009.00 | 23 009.00 | | 23 009.00 |
DG Other reserves | 203 727.00 | 118 282.00 | | 203 727.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 72 301.00 | 85 445.00 | | 72 301.00 |
DL TOTAL (I) | 529 126.00 | 456 826.00 | | 529 126.00 |
DQ Provisions for Expenses | 12 015.00 | 12 015.00 | | 12 015.00 |
DR TOTAL (IV) | 12 015.00 | 12 015.00 | | 12 015.00 |
DU Loans and Debts from Credit Institutions (3) | 351 664.00 | 338 290.00 | | 351 664.00 |
DV Miscellaneous Loans and Financial Debts (4) | 392 405.00 | 625 341.00 | | 392 405.00 |
DW Advances and down payments received on current orders | | 16 170.00 | | |
DX Trade payables and related accounts | 217 179.00 | 465 180.00 | | 217 179.00 |
DY Tax and social security liabilities | 55 319.00 | 20 851.00 | | 55 319.00 |
EA Other liabilities | | 59.00 | | |
EB Prepaid income (2) | 122 470.00 | 133 987.00 | | 122 470.00 |
EC TOTAL (IV) | 1 139 036.00 | 1 599 878.00 | | 1 139 036.00 |
EE Grand total (I to V) | 1 680 178.00 | 2 068 718.00 | | 1 680 178.00 |
EG Accrued income and payables due within one year | 1 139 036.00 | 1 286 378.00 | | 1 139 036.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 37 818.00 | 24 301.00 | | 37 818.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 1 996 647.00 | | 1 996 647.00 | 1 996 647.00 |
FJ Net sales | 1 996 647.00 | | 1 996 647.00 | 1 996 647.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 4 677.00 | |
FQ Other income | | | 1 085.00 | |
FR Total operating income (I) | | | 2 002 408.00 | |
FW Other purchases and external expenses | | | 1 811 445.00 | |
FX Taxes, duties, and similar payments | | | 3 330.00 | |
FY Salaries and Wages | | | 65 775.00 | |
FZ Social Security Contributions | | | 28 576.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 13 162.00 | |
GE Other Expenses | | | 7.00 | |
GF Total Operating Expenses (II) | | | 1 922 294.00 | |
GG - OPERATING RESULT (I - II) | | | 80 114.00 | |
GL Other interest and similar income | | | 1.00 | |
GP Total financial income (V) | | | 1.00 | |
GR Interest and similar expenses | | | | |
GU Total financial expenses (VI) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | 1.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 80 115.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 4 677.00 | 1 518.00 | | 4 677.00 |
A2 TOTAL ASSETS | 7 880.00 | 3 024.00 | | 7 880.00 |
HA Exceptional income from management transactions | 62 294.00 | 1.00 | | 62 294.00 |
HB Exceptional income from capital transactions | 1.00 | 25 000.00 | | 1.00 |
HD Total exceptional income (VII) | 62 295.00 | 25 001.00 | | 62 295.00 |
HE Exceptional expenses on management operations | 32 812.00 | 67.00 | | 32 812.00 |
HF Exceptional expenses on capital transactions | 475.00 | 12 500.00 | | 475.00 |
HH Total exceptional expenses (VIII) | 33 287.00 | 12 567.00 | | 33 287.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 29 008.00 | 12 434.00 | | 29 008.00 |
HK Income tax | 36 823.00 | | | 36 823.00 |
HL TOTAL REVENUE (I + III + V + VII) | 2 064 705.00 | 2 836 613.00 | | 2 064 705.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 992 404.00 | 2 751 169.00 | | 1 992 404.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 72 301.00 | 85 445.00 | | 72 301.00 |
| |
| 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 | 2 740 547.00 | | 41 400.00 | 2 740 547.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 37 900.00 | | | 37 900.00 |
I3 DECREASES Total Financial Fixed Assets | | | 2 540 733.00 | |
I4 DECREASES Grand Total | | 18 475.00 | 2 763 472.00 | |
IN DECREASES Start-up, development, or research expenses | | | 37 900.00 | |
IO DECREASES Total including other intangible assets | | | 5 345.00 | |
IY DECREASES Total Tangible Fixed Assets | | 18 475.00 | 179 494.00 | |
KD ACQUISITIONS Total including other intangible assets | 5 345.00 | | | 5 345.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 196 569.00 | | 1 400.00 | 196 569.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 500 733.00 | | 40 000.00 | 2 500 733.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 157 588.00 | 13 162.00 | 18 000.00 | 157 588.00 |
PE DEPRECIATION Total including other intangible assets | 5 345.00 | | | 5 345.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 152 243.00 | 13 162.00 | 18 000.00 | 152 243.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
4X Provisions for pensions and similar obligations | | | | |
5Z Total provisions for risks and expenses | 12 015.00 | | | 12 015.00 |
| |
| 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 | 217 179.00 | 217 179.00 | | 217 179.00 |
8C Staff and Related Accounts | 6 986.00 | 6 986.00 | | 6 986.00 |
8D Social Security and Other Social Organizations | 6 874.00 | 6 874.00 | | 6 874.00 |
8E Income Taxes | 32 571.00 | 32 571.00 | | 32 571.00 |
8L Deferred income | 122 470.00 | 122 470.00 | | 122 470.00 |
UL Receivables related to investments | 2 129 402.00 | 2 129 402.00 | | 2 129 402.00 |
UT Other financial assets | 4 834.00 | 4 834.00 | | 4 834.00 |
UX Other trade receivables | 21 404.00 | 21 404.00 | | 21 404.00 |
VB VAT | 14 633.00 | 14 633.00 | | 14 633.00 |
VG Loans with a maturity of up to one year at origin | 351 664.00 | 351 664.00 | | 351 664.00 |
VI Group and Associates | 392 405.00 | 392 405.00 | | 392 405.00 |
VP Miscellaneous | 3 089.00 | 3 089.00 | | 3 089.00 |
VQ Other Taxes, Duties, and Similar Debts | 1 513.00 | 1 513.00 | | 1 513.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 45 561.00 | 45 561.00 | | 45 561.00 |
VS Prepaid expenses | 71 668.00 | 71 668.00 | | 71 668.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 2 290 591.00 | 2 290 591.00 | | 2 290 591.00 |
VW VAT | 7 375.00 | 7 375.00 | | 7 375.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 139 036.00 | 1 139 036.00 | | 1 139 036.00 |
