| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 250 001.00 | 25 000.00 | 225 001.00 | 250 001.00 |
BD Other fixed assets | 1 749 500.00 | | 1 749 500.00 | 1 749 500.00 |
BJ TOTAL (I) | 1 999 501.00 | 25 000.00 | 1 974 501.00 | 1 999 501.00 |
BV Advances and down payments on orders | | | | |
BX Customers and related accounts | 275 283.00 | | 275 283.00 | 275 283.00 |
BZ Other receivables | 6 601.00 | | 6 601.00 | 6 601.00 |
CF Cash and cash equivalents | 106 153.00 | | 106 153.00 | 106 153.00 |
CJ TOTAL (II) | 388 036.00 | | 388 036.00 | 388 036.00 |
CO Grand total (0 to V) | 2 387 537.00 | 25 000.00 | 2 362 537.00 | 2 387 537.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 50 000.00 | 50 000.00 | | 50 000.00 |
DD Legal reserve (1) | 5 000.00 | | | 5 000.00 |
DG Other reserves | 154 497.00 | | | 154 497.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 251 217.00 | 219 497.00 | | 251 217.00 |
DL TOTAL (I) | 460 714.00 | 269 497.00 | | 460 714.00 |
DU Loans and Debts from Credit Institutions (3) | 1 472 083.00 | 1 572 871.00 | | 1 472 083.00 |
DX Trade payables and related accounts | 3 600.00 | 953.00 | | 3 600.00 |
DY Tax and social security liabilities | 133 140.00 | 84 622.00 | | 133 140.00 |
EA Other liabilities | 293 000.00 | 325 000.00 | | 293 000.00 |
EC TOTAL (IV) | 1 901 823.00 | 1 983 446.00 | | 1 901 823.00 |
EE Grand total (I to V) | 2 362 537.00 | 2 252 943.00 | | 2 362 537.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | | | 283 352.00 | |
FJ Net sales | | | 283 352.00 | |
FQ Other income | | | 106 427.00 | |
FR Total operating income (I) | | | 389 779.00 | |
FW Other purchases and external expenses | | | 8 597.00 | |
FX Taxes, duties, and similar payments | | | 3 494.00 | |
GB Operating Expenses - Provisions | | | 12 500.00 | |
GF Total Operating Expenses (II) | | | 24 591.00 | |
GG - OPERATING RESULT (I - II) | | | 365 188.00 | |
GP Total financial income (V) | | | | |
GU Total financial expenses (VI) | | | 8 143.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -8 143.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 357 045.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 105 828.00 | 52 025.00 | | 105 828.00 |
HL TOTAL REVENUE (I + III + V + VII) | 389 779.00 | 349 156.00 | | 389 779.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 138 562.00 | 129 659.00 | | 138 562.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 251 217.00 | 219 497.00 | | 251 217.00 |
| |
| 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 | 1 999 501.00 | | | 1 999 501.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 749 500.00 | |
I4 DECREASES Grand Total | | | 1 999 501.00 | |
IO DECREASES Total including other intangible assets | | | 250 001.00 | |
KD ACQUISITIONS Total including other intangible assets | 250 001.00 | | | 250 001.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 749 500.00 | | | 1 749 500.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 12 500.00 | 12 500.00 | | 12 500.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 12 500.00 | 12 500.00 | | 12 500.00 |
| |
| 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 | 3 600.00 | 3 600.00 | | 3 600.00 |
8K Other liabilities (including liabilities related to repo transactions) | 293 000.00 | 293 000.00 | | 293 000.00 |
UX Other trade receivables | 275 283.00 | 275 283.00 | | 275 283.00 |
VG Loans with a maturity of up to one year at origin | 42.00 | 42.00 | | 42.00 |
VH Loans with a maturity of more than one year at origin | 1 472 041.00 | 385 054.00 | 830 986.00 | 1 472 041.00 |
VK Loans repaid during the year | 100 449.00 | | | 100 449.00 |
VP Miscellaneous | 6 601.00 | 6 601.00 | | 6 601.00 |
VQ Other Taxes, Duties, and Similar Debts | 133 140.00 | 133 140.00 | | 133 140.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 281 884.00 | 281 884.00 | | 281 884.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 901 823.00 | 814 836.00 | 830 986.00 | 1 901 823.00 |
