| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AJ Other Intangible Assets | 500.00 | 133.00 | 367.00 | 500.00 |
AP Buildings | 5 609 115.00 | 1 825 196.00 | 3 783 919.00 | 5 609 115.00 |
AV Fixed assets in progress | 13 660.00 | | 13 660.00 | 13 660.00 |
BJ TOTAL (I) | 5 623 275.00 | 1 825 328.00 | 3 797 946.00 | 5 623 275.00 |
BX Customers and related accounts | 8 298.00 | 3 922.00 | 4 375.00 | 8 298.00 |
BZ Other receivables | 13 256.00 | | 13 256.00 | 13 256.00 |
CF Cash and cash equivalents | 2 740 114.00 | | 2 740 114.00 | 2 740 114.00 |
CJ TOTAL (II) | 2 761 668.00 | 3 922.00 | 2 757 745.00 | 2 761 668.00 |
CO Grand total (0 to V) | 8 384 942.00 | 1 829 251.00 | 6 555 692.00 | 8 384 942.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 6 187 500.00 | 6 187 500.00 | | 6 187 500.00 |
DD Legal reserve (1) | 73 787.00 | 64 558.00 | | 73 787.00 |
DH Retained earnings | 11 823.00 | 9 726.00 | | 11 823.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 175 225.00 | 184 576.00 | | 175 225.00 |
DL TOTAL (I) | 6 448 335.00 | 6 446 360.00 | | 6 448 335.00 |
DV Miscellaneous Loans and Financial Debts (4) | 57 726.00 | 56 875.00 | | 57 726.00 |
DX Trade payables and related accounts | 22 741.00 | 7 419.00 | | 22 741.00 |
DY Tax and social security liabilities | | 1 025.00 | | |
EA Other liabilities | 26 889.00 | 17 016.00 | | 26 889.00 |
EC TOTAL (IV) | 107 356.00 | 82 336.00 | | 107 356.00 |
EE Grand total (I to V) | 6 555 692.00 | 6 528 696.00 | | 6 555 692.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 461 484.00 | | 461 484.00 | 461 484.00 |
FJ Net sales | 461 484.00 | | 461 484.00 | 461 484.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 128 539.00 | |
FQ Other income | | | 1 120.00 | |
FR Total operating income (I) | | | 591 143.00 | |
FW Other purchases and external expenses | | | 162 591.00 | |
FX Taxes, duties, and similar payments | | | 415.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 184 310.00 | |
GC Operating Expenses - Current Assets: Provisions | | | 893.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 348 210.00 | |
GG - OPERATING RESULT (I - II) | | | 242 933.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 242 933.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 67 708.00 | 77 809.00 | | 67 708.00 |
HL TOTAL REVENUE (I + III + V + VII) | 591 143.00 | 461 469.00 | | 591 143.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 415 918.00 | 276 893.00 | | 415 918.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 175 225.00 | 184 576.00 | | 175 225.00 |
| |
| 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 | 5 609 615.00 | | 13 660.00 | 5 609 615.00 |
I4 DECREASES Grand Total | | | 5 623 275.00 | |
IO DECREASES Total including other intangible assets | | | 500.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 5 622 775.00 | |
KD ACQUISITIONS Total including other intangible assets | 500.00 | | | 500.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 5 609 115.00 | | 13 660.00 | 5 609 115.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 1 641 018.00 | 184 310.00 | | 1 641 018.00 |
PE DEPRECIATION Total including other intangible assets | 120.00 | 13.00 | | 120.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 1 640 898.00 | 184 298.00 | | 1 640 898.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6T Receivables | 3 552.00 | 893.00 | 523.00 | 3 552.00 |
7B Total provisions for depreciation | 3 552.00 | 893.00 | 523.00 | 3 552.00 |
7C Grand total | 3 552.00 | 893.00 | 523.00 | 3 552.00 |
UE of which provisions and reversals: - Operating | | 893.00 | 523.00 | |
| |
| 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 | 57 726.00 | 57 726.00 | | 57 726.00 |
8B Suppliers and Related Accounts | 22 741.00 | 22 741.00 | | 22 741.00 |
8K Other liabilities (including liabilities related to repo transactions) | 26 889.00 | 26 889.00 | | 26 889.00 |
UX Other trade receivables | 3 591.00 | 3 591.00 | | 3 591.00 |
VA Doubtful or disputed receivables | 4 707.00 | 4 707.00 | | 4 707.00 |
VB VAT | 7 496.00 | 7 496.00 | | 7 496.00 |
VM Income taxes | 5 760.00 | 5 760.00 | | 5 760.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 21 553.00 | 21 553.00 | | 21 553.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 107 356.00 | 107 356.00 | | 107 356.00 |
