| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AP Buildings | 1.00 | 1.00 | | 1.00 |
AR Technical installations, industrial equipment and tools | 23 000.00 | 23 000.00 | | 23 000.00 |
BJ TOTAL (I) | 23 001.00 | 23 001.00 | | 23 001.00 |
BX Customers and related accounts | 2 201.00 | | 2 201.00 | 2 201.00 |
BZ Other receivables | 819 169.00 | | 819 169.00 | 819 169.00 |
CF Cash and cash equivalents | 141.00 | | 141.00 | 141.00 |
CJ TOTAL (II) | 821 511.00 | | 821 511.00 | 821 511.00 |
CO Grand total (0 to V) | 844 512.00 | 23 001.00 | 821 511.00 | 844 512.00 |
CR Shares due in more than one year | 8.00 | | | 8.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 40 000.00 | 40 000.00 | | 40 000.00 |
DD Legal reserve (1) | 4 000.00 | 4 000.00 | | 4 000.00 |
DG Other reserves | 96 766.00 | -98 592.00 | | 96 766.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 215 656.00 | 195 358.00 | | 215 656.00 |
DK Regulated provisions | 454 784.00 | 289 408.00 | | 454 784.00 |
DL TOTAL (I) | 811 206.00 | 430 174.00 | | 811 206.00 |
DX Trade payables and related accounts | 1 234.00 | | | 1 234.00 |
DY Tax and social security liabilities | 9 071.00 | 85 422.00 | | 9 071.00 |
EC TOTAL (IV) | 10 305.00 | 85 422.00 | | 10 305.00 |
EE Grand total (I to V) | 821 511.00 | 515 596.00 | | 821 511.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 459 787.00 | | 459 787.00 | 459 787.00 |
FJ Net sales | 459 787.00 | | 459 787.00 | 459 787.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 74 095.00 | |
FR Total operating income (I) | | | 533 882.00 | |
FW Other purchases and external expenses | | | 1 267.00 | |
FX Taxes, duties, and similar payments | | | 75 212.00 | |
GE Other Expenses | | | 2.00 | |
GF Total Operating Expenses (II) | | | 76 481.00 | |
GG - OPERATING RESULT (I - II) | | | 457 401.00 | |
GL Other interest and similar income | | | 7 237.00 | |
GP Total financial income (V) | | | 7 237.00 | |
GR Interest and similar expenses | | | | |
GU Total financial expenses (VI) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | 7 237.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 464 638.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 260.00 | 906.00 | | 260.00 |
HD Total exceptional income (VII) | 260.00 | 906.00 | | 260.00 |
HG Exceptional depreciation and provisions | 165 376.00 | 165 376.00 | | 165 376.00 |
HH Total exceptional expenses (VIII) | 165 376.00 | 165 376.00 | | 165 376.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -165 116.00 | -164 470.00 | | -165 116.00 |
HK Income tax | 83 866.00 | 97 679.00 | | 83 866.00 |
HL TOTAL REVENUE (I + III + V + VII) | 541 379.00 | 530 850.00 | | 541 379.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 325 723.00 | 335 492.00 | | 325 723.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 215 656.00 | 195 358.00 | | 215 656.00 |
| |
| 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 | 23 001.00 | | | 23 001.00 |
I4 DECREASES Grand Total | | | 23 001.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 23 001.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 23 001.00 | | | 23 001.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 13 410.00 | | | 13 410.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 13 410.00 | | | 13 410.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 289 408.00 | 165 376.00 | | 289 408.00 |
6E on fixed assets – tangible | 9 591.00 | | | 9 591.00 |
7B Total provisions for depreciation | 9 591.00 | | | 9 591.00 |
7C Grand total | 298 999.00 | 165 376.00 | | 298 999.00 |
UJ - Exceptional | | 165 376.00 | | |
| |
| 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 | 1 234.00 | 1 234.00 | | 1 234.00 |
UX Other trade receivables | 2 201.00 | 2 201.00 | | 2 201.00 |
VB VAT | 200.00 | 200.00 | | 200.00 |
VC Group and associates | 804 914.00 | 804 914.00 | | 804 914.00 |
VM Income taxes | 13 814.00 | 13 814.00 | | 13 814.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 241.00 | 241.00 | | 241.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 821 370.00 | 821 370.00 | | 821 370.00 |
VW VAT | 9 071.00 | 9 071.00 | | 9 071.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 10 305.00 | 10 305.00 | | 10 305.00 |
