| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 22 950.00 | 9 915.00 | 13 035.00 | 22 950.00 |
BB Receivables related to investments | 165 000.00 | | 165 000.00 | 165 000.00 |
BD Other fixed assets | 143 961.00 | | 143 961.00 | 143 961.00 |
BF Loans | 40 000.00 | | 40 000.00 | 40 000.00 |
BH Other financial assets | 868.00 | | 868.00 | 868.00 |
BJ TOTAL (I) | 6 156 993.00 | 9 915.00 | 6 147 078.00 | 6 156 993.00 |
BV Advances and down payments on orders | | | | |
BX Customers and related accounts | 69 600.00 | | 69 600.00 | 69 600.00 |
BZ Other receivables | 64 634.00 | | 64 634.00 | 64 634.00 |
CD Marketable securities | 3 036 253.00 | 26 174.00 | 3 010 079.00 | 3 036 253.00 |
CF Cash and cash equivalents | 191 768.00 | | 191 768.00 | 191 768.00 |
CH Prepaid expenses | 14.00 | | 14.00 | 14.00 |
CJ TOTAL (II) | 3 362 268.00 | 26 174.00 | 3 336 095.00 | 3 362 268.00 |
CO Grand total (0 to V) | 9 519 262.00 | 36 089.00 | 9 483 173.00 | 9 519 262.00 |
CU Other investments | 5 784 214.00 | | 5 784 214.00 | 5 784 214.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 3 795 001.00 | 3 795 001.00 | | 3 795 001.00 |
DD Legal reserve (1) | 20 997.00 | 20 997.00 | | 20 997.00 |
DH Retained earnings | 143 716.00 | 224 216.00 | | 143 716.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 4 876 622.00 | -80 500.00 | | 4 876 622.00 |
DL TOTAL (I) | 8 836 335.00 | 3 959 714.00 | | 8 836 335.00 |
DU Loans and Debts from Credit Institutions (3) | 465 972.00 | 879 863.00 | | 465 972.00 |
DV Miscellaneous Loans and Financial Debts (4) | 2 823.00 | 6 023.00 | | 2 823.00 |
DX Trade payables and related accounts | 7 774.00 | 105 497.00 | | 7 774.00 |
DY Tax and social security liabilities | 141 737.00 | 20 186.00 | | 141 737.00 |
EA Other liabilities | 28 532.00 | | | 28 532.00 |
EC TOTAL (IV) | 646 838.00 | 1 011 570.00 | | 646 838.00 |
EE Grand total (I to V) | 9 483 173.00 | 4 971 284.00 | | 9 483 173.00 |
EG Accrued income and payables due within one year | 646 838.00 | 1 011 570.00 | | 646 838.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 465 972.00 | 879 863.00 | | 465 972.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | | | 318 501.00 | |
FJ Net sales | | | 318 501.00 | |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 318 502.00 | |
FW Other purchases and external expenses | | | 64 045.00 | |
FX Taxes, duties, and similar payments | | | 9 416.00 | |
FY Salaries and Wages | | | 85 965.00 | |
FZ Social Security Contributions | | | 34 701.00 | |
GB Operating Expenses - Provisions | | | 4 873.00 | |
GE Other Expenses | | | 5.00 | |
GF Total Operating Expenses (II) | | | 199 005.00 | |
GG - OPERATING RESULT (I - II) | | | 119 497.00 | |
GP Total financial income (V) | | | 29 821.00 | |
GU Total financial expenses (VI) | | | 57 162.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -27 341.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 92 156.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HD Total exceptional income (VII) | 6 372 731.00 | | | 6 372 731.00 |
HH Total exceptional expenses (VIII) | 1 487 825.00 | 223.00 | | 1 487 825.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 4 884 906.00 | -223.00 | | 4 884 906.00 |
HK Income tax | 100 440.00 | | | 100 440.00 |
HL TOTAL REVENUE (I + III + V + VII) | 6 721 054.00 | 199 821.00 | | 6 721 054.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 844 432.00 | 280 321.00 | | 1 844 432.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 4 876 622.00 | -80 500.00 | | 4 876 622.00 |
| |
| 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 | 3 144 096.00 | | 4 923 138.00 | 3 144 096.00 |
I3 DECREASES Total Financial Fixed Assets | | 1 910 241.00 | 6 134 043.00 | |
I4 DECREASES Grand Total | | 1 910 241.00 | 6 156 993.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 22 950.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 22 950.00 | | | 22 950.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 3 121 146.00 | | 4 923 138.00 | 3 121 146.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 5 042.00 | 4 873.00 | | 5 042.00 |
CY DEPRECIATION Start-up, development, or research expenses | 1.00 | | | 1.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 5 042.00 | 4 873.00 | | 5 042.00 |
| |
| 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 | 7 774.00 | 7 774.00 | | 7 774.00 |
8K Other liabilities (including liabilities related to repo transactions) | 31 355.00 | 31 355.00 | | 31 355.00 |
UL Receivables related to investments | 165 000.00 | | 165 000.00 | 165 000.00 |
UP Loans | 40 000.00 | | 40 000.00 | 40 000.00 |
UT Other financial assets | 868.00 | 868.00 | | 868.00 |
UX Other trade receivables | 69 600.00 | 69 600.00 | | 69 600.00 |
VG Loans with a maturity of up to one year at origin | 465 972.00 | 465 972.00 | | 465 972.00 |
VK Loans repaid during the year | 1.00 | | | 1.00 |
VP Miscellaneous | 64 634.00 | 64 634.00 | | 64 634.00 |
VQ Other Taxes, Duties, and Similar Debts | 141 737.00 | 141 737.00 | | 141 737.00 |
VS Prepaid expenses | 14.00 | 14.00 | | 14.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 340 116.00 | 135 116.00 | 205 000.00 | 340 116.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 646 838.00 | 646 838.00 | | 646 838.00 |
