| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 404 521.00 | 23 688.00 | 380 833.00 | 404 521.00 |
BJ TOTAL (I) | 5 181 515.00 | 23 688.00 | 5 157 827.00 | 5 181 515.00 |
BX Customers and related accounts | 34 767.00 | | 34 767.00 | 34 767.00 |
BZ Other receivables | 3 120 945.00 | 156 650.00 | 2 964 295.00 | 3 120 945.00 |
CF Cash and cash equivalents | 21 830.00 | | 21 830.00 | 21 830.00 |
CH Prepaid expenses | 457.00 | | 457.00 | 457.00 |
CJ TOTAL (II) | 3 177 998.00 | 156 650.00 | 3 021 348.00 | 3 177 998.00 |
CO Grand total (0 to V) | 8 359 513.00 | 180 338.00 | 8 179 175.00 | 8 359 513.00 |
CS Evaluated investments - equity method | 4 776 994.00 | | 4 776 994.00 | 4 776 994.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 3 005 060.00 | 3 005 060.00 | | 3 005 060.00 |
DD Legal reserve (1) | 213 746.00 | 210 937.00 | | 213 746.00 |
DG Other reserves | 3 784 989.00 | 3 731 616.00 | | 3 784 989.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 142 730.00 | 56 182.00 | | 142 730.00 |
DL TOTAL (I) | 7 146 525.00 | 7 003 795.00 | | 7 146 525.00 |
DU Loans and Debts from Credit Institutions (3) | 37.00 | 40.00 | | 37.00 |
DV Miscellaneous Loans and Financial Debts (4) | 4 536.00 | 4 536.00 | | 4 536.00 |
DW Advances and down payments received on current orders | 19 590.00 | 39 560.00 | | 19 590.00 |
DX Trade payables and related accounts | 840.00 | 36 465.00 | | 840.00 |
DY Tax and social security liabilities | 52 848.00 | 37 592.00 | | 52 848.00 |
EA Other liabilities | 954 800.00 | 606 177.00 | | 954 800.00 |
EC TOTAL (IV) | 1 032 650.00 | 724 369.00 | | 1 032 650.00 |
EE Grand total (I to V) | 8 179 175.00 | 7 728 164.00 | | 8 179 175.00 |
EI Including equity loans | 4 536.00 | | | 4 536.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | | | 348 450.00 | |
FJ Net sales | | | 348 450.00 | |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 348 451.00 | |
FW Other purchases and external expenses | | | 165 862.00 | |
FX Taxes, duties, and similar payments | | | 18 596.00 | |
FY Salaries and Wages | | | 142 996.00 | |
FZ Social Security Contributions | | | 53 095.00 | |
GB Operating Expenses - Provisions | | | 8 558.00 | |
GE Other Expenses | | | 29.00 | |
GF Total Operating Expenses (II) | | | 389 136.00 | |
GG - OPERATING RESULT (I - II) | | | -40 685.00 | |
GP Total financial income (V) | | | 187 155.00 | |
GU Total financial expenses (VI) | | | 1.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 187 154.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 146 469.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HH Total exceptional expenses (VIII) | 3 739.00 | | | 3 739.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -3 739.00 | | | -3 739.00 |
HL TOTAL REVENUE (I + III + V + VII) | 535 606.00 | 366 605.00 | | 535 606.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 392 876.00 | 310 423.00 | | 392 876.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 142 730.00 | 56 182.00 | | 142 730.00 |
| |
| 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 | 5 184 108.00 | | | 5 184 108.00 |
I3 DECREASES Total Financial Fixed Assets | | 2 593.00 | 4 776 994.00 | |
I4 DECREASES Grand Total | | 2 593.00 | 5 181 515.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 404 521.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 404 521.00 | | | 404 521.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 4 779 587.00 | | | 4 779 587.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 15 131.00 | 8 558.00 | 23 688.00 | 15 131.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 15 131.00 | 8 558.00 | 23 688.00 | 15 131.00 |
| |
| 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 | 4 536.00 | 4 536.00 | | 4 536.00 |
8B Suppliers and Related Accounts | 840.00 | 840.00 | | 840.00 |
8K Other liabilities (including liabilities related to repo transactions) | 974 390.00 | 974 390.00 | | 974 390.00 |
UL Receivables related to investments | 160 799.00 | | 160 799.00 | 160 799.00 |
UX Other trade receivables | 34 767.00 | 34 767.00 | | 34 767.00 |
VG Loans with a maturity of up to one year at origin | 37.00 | 37.00 | | 37.00 |
VP Miscellaneous | 3 120 945.00 | 3 120 945.00 | | 3 120 945.00 |
VQ Other Taxes, Duties, and Similar Debts | 52 848.00 | 52 848.00 | | 52 848.00 |
VS Prepaid expenses | 457.00 | 457.00 | | 457.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 3 316 967.00 | 3 156 168.00 | 160 799.00 | 3 316 967.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 032 650.00 | 1 032 650.00 | | 1 032 650.00 |
