| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BD Other fixed assets | 140.00 | | 140.00 | 140.00 |
BJ TOTAL (I) | 897 510.00 | | 897 510.00 | 897 510.00 |
BV Advances and down payments on orders | 960.00 | | 960.00 | 960.00 |
BX Customers and related accounts | 93 744.00 | | 93 744.00 | 93 744.00 |
BZ Other receivables | 168 637.00 | | 168 637.00 | 168 637.00 |
CF Cash and cash equivalents | 33 289.00 | | 33 289.00 | 33 289.00 |
CH Prepaid expenses | | | | |
CJ TOTAL (II) | 296 630.00 | | 296 630.00 | 296 630.00 |
CO Grand total (0 to V) | 1 194 140.00 | | 1 194 140.00 | 1 194 140.00 |
CS Evaluated investments - equity method | 897 370.00 | | 897 370.00 | 897 370.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 500 000.00 | 255 000.00 | | 500 000.00 |
DD Legal reserve (1) | 25 500.00 | 25 500.00 | | 25 500.00 |
DG Other reserves | 8 835.00 | 149 860.00 | | 8 835.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 145 808.00 | 128 975.00 | | 145 808.00 |
DK Regulated provisions | 20 134.00 | 18 652.00 | | 20 134.00 |
DL TOTAL (I) | 700 278.00 | 577 987.00 | | 700 278.00 |
DU Loans and Debts from Credit Institutions (3) | 300 285.00 | 358 286.00 | | 300 285.00 |
DV Miscellaneous Loans and Financial Debts (4) | 159 344.00 | 301 640.00 | | 159 344.00 |
DX Trade payables and related accounts | 8 134.00 | 498.00 | | 8 134.00 |
DY Tax and social security liabilities | 26 099.00 | 6 661.00 | | 26 099.00 |
DZ Fixed asset liabilities and related accounts | | 990.00 | | |
EC TOTAL (IV) | 493 862.00 | 668 076.00 | | 493 862.00 |
EE Grand total (I to V) | 1 194 140.00 | 1 246 063.00 | | 1 194 140.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 145 440.00 | | 145 440.00 | 145 440.00 |
FJ Net sales | 145 440.00 | | 145 440.00 | 145 440.00 |
FQ Other income | | | | |
FR Total operating income (I) | | | 145 440.00 | |
FW Other purchases and external expenses | | | 8 358.00 | |
FX Taxes, duties, and similar payments | | | 541.00 | |
FY Salaries and Wages | | | 152 500.00 | |
FZ Social Security Contributions | | | 55 018.00 | |
GF Total Operating Expenses (II) | | | 216 417.00 | |
GG - OPERATING RESULT (I - II) | | | -70 977.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 203 600.00 | |
GP Total financial income (V) | | | 204 101.00 | |
GR Interest and similar expenses | | | 4 349.00 | |
GU Total financial expenses (VI) | | | 4 349.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 199 752.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 128 774.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 1 482.00 | 1 342.00 | | 1 482.00 |
HH Total exceptional expenses (VIII) | 1 482.00 | 1 342.00 | | 1 482.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -1 482.00 | -1 342.00 | | -1 482.00 |
HK Income tax | -18 516.00 | -34 512.00 | | -18 516.00 |
HL TOTAL REVENUE (I + III + V + VII) | 349 541.00 | 273 442.00 | | 349 541.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 203 732.00 | 144 466.00 | | 203 732.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 145 808.00 | 128 975.00 | | 145 808.00 |
| |
| 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 | 897 370.00 | | 140.00 | 897 370.00 |
I3 DECREASES Total Financial Fixed Assets | | | 897 510.00 | |
I4 DECREASES Grand Total | | | 897 510.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 897 370.00 | | 140.00 | 897 370.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 18 652.00 | 1 482.00 | | 18 652.00 |
7C Grand total | 18 652.00 | 1 482.00 | | 18 652.00 |
UJ - Exceptional | | 1 482.00 | | |
| |
| 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 | 8 134.00 | 8 134.00 | | 8 134.00 |
8D Social Security and Other Social Organizations | 26 099.00 | 26 099.00 | | 26 099.00 |
8K Other liabilities (including liabilities related to repo transactions) | 73 031.00 | 73 031.00 | | 73 031.00 |
UX Other trade receivables | 93 744.00 | 93 744.00 | | 93 744.00 |
VH Loans with a maturity of more than one year at origin | 300 285.00 | 59 298.00 | 201 662.00 | 300 285.00 |
VI Group and Associates | 86 313.00 | 86 313.00 | | 86 313.00 |
VK Loans repaid during the year | 57 732.00 | | | 57 732.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 168 637.00 | 168 637.00 | | 168 637.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 262 381.00 | 262 381.00 | | 262 381.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 493 862.00 | 252 875.00 | 201 662.00 | 493 862.00 |
