| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 40 588.00 | | 40 588.00 | 40 588.00 |
BH Other financial assets | 26 506.00 | | 26 506.00 | 26 506.00 |
BJ TOTAL (I) | 563 799.00 | | 563 799.00 | 563 799.00 |
BV Advances and down payments on orders | 10 713.00 | | 10 713.00 | 10 713.00 |
BX Customers and related accounts | 33 457.00 | | 33 457.00 | 33 457.00 |
BZ Other receivables | 353 023.00 | | 353 023.00 | 353 023.00 |
CF Cash and cash equivalents | 259 061.00 | | 259 061.00 | 259 061.00 |
CH Prepaid expenses | 32 835.00 | | 32 835.00 | 32 835.00 |
CJ TOTAL (II) | 689 088.00 | | 689 088.00 | 689 088.00 |
CO Grand total (0 to V) | 1 252 887.00 | | 1 252 887.00 | 1 252 887.00 |
CS Evaluated investments - equity method | 496 704.00 | | 496 704.00 | 496 704.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 315 150.00 | 315 150.00 | | 315 150.00 |
DD Legal reserve (1) | 31 515.00 | 31 515.00 | | 31 515.00 |
DG Other reserves | 263 350.00 | 253 951.00 | | 263 350.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 309 301.00 | 9 399.00 | | 309 301.00 |
DL TOTAL (I) | 919 316.00 | 610 015.00 | | 919 316.00 |
DU Loans and Debts from Credit Institutions (3) | 75.00 | 49.00 | | 75.00 |
DV Miscellaneous Loans and Financial Debts (4) | 252 526.00 | 93 075.00 | | 252 526.00 |
DX Trade payables and related accounts | 74 494.00 | 51 388.00 | | 74 494.00 |
DY Tax and social security liabilities | 5 576.00 | 12 372.00 | | 5 576.00 |
EA Other liabilities | 900.00 | 544.00 | | 900.00 |
EC TOTAL (IV) | 333 571.00 | 157 428.00 | | 333 571.00 |
EE Grand total (I to V) | 1 252 887.00 | 767 442.00 | | 1 252 887.00 |
EG Accrued income and payables due within one year | 307 321.00 | 142 428.00 | | 307 321.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | 252 951.00 | | 252 951.00 | 252 951.00 |
FJ Net sales | 252 951.00 | | 252 951.00 | 252 951.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 355.00 | |
FR Total operating income (I) | | | 253 306.00 | |
FW Other purchases and external expenses | | | 292 205.00 | |
FX Taxes, duties, and similar payments | | | 1 444.00 | |
FY Salaries and Wages | | | | |
FZ Social Security Contributions | | | | |
GF Total Operating Expenses (II) | | | 293 649.00 | |
GG - OPERATING RESULT (I - II) | | | -40 343.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 228 000.00 | |
GK Income from other securities and fixed asset receivables | | | 588.00 | |
GP Total financial income (V) | | | 228 588.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 228 588.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 188 245.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 11.00 | 2.00 | | 11.00 |
HD Total exceptional income (VII) | 11.00 | 2.00 | | 11.00 |
HE Exceptional expenses on management operations | 2.00 | 1.00 | | 2.00 |
HH Total exceptional expenses (VIII) | 2.00 | 1.00 | | 2.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 10.00 | | | 10.00 |
HK Income tax | -121 046.00 | -9 971.00 | | -121 046.00 |
HL TOTAL REVENUE (I + III + V + VII) | 481 906.00 | 247 927.00 | | 481 906.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 172 605.00 | 238 528.00 | | 172 605.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 309 301.00 | 9 399.00 | | 309 301.00 |
| |
| 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 | 551 885.00 | | 12 039.00 | 551 885.00 |
I3 DECREASES Total Financial Fixed Assets | | 126.00 | 563 798.00 | |
I4 DECREASES Grand Total | | 126.00 | 563 798.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 551 885.00 | | 12 039.00 | 551 885.00 |
| |
| 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 | 26 250.00 | | 26 250.00 | 26 250.00 |
8B Suppliers and Related Accounts | 74 494.00 | 74 494.00 | | 74 494.00 |
8K Other liabilities (including liabilities related to repo transactions) | 900.00 | 900.00 | | 900.00 |
UL Receivables related to investments | 40 588.00 | | 40 588.00 | 40 588.00 |
UT Other financial assets | 26 506.00 | | 26 506.00 | 26 506.00 |
UX Other trade receivables | 33 457.00 | 33 457.00 | | 33 457.00 |
VB VAT | 13 785.00 | 13 785.00 | | 13 785.00 |
VH Loans with a maturity of more than one year at origin | 75.00 | 75.00 | | 75.00 |
VI Group and Associates | 226 276.00 | 226 276.00 | | 226 276.00 |
VM Income taxes | 339 160.00 | 339 160.00 | | 339 160.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 78.00 | 78.00 | | 78.00 |
VS Prepaid expenses | 32 835.00 | 32 835.00 | | 32 835.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 486 409.00 | 419 315.00 | 67 094.00 | 486 409.00 |
VW VAT | 5 576.00 | 5 576.00 | | 5 576.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 333 571.00 | 307 321.00 | 26 250.00 | 333 571.00 |
