| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BH Other financial assets | 100 300.00 | 100 000.00 | 300.00 | 100 300.00 |
BJ TOTAL (I) | 107 565.00 | 100 000.00 | 7 565.00 | 107 565.00 |
BN Goods in progress | 329 257.00 | | 329 257.00 | 329 257.00 |
BV Advances and down payments on orders | | | | |
BZ Other receivables | 5 924.00 | | 5 924.00 | 5 924.00 |
CD Marketable securities | 243 000.00 | | 243 000.00 | 243 000.00 |
CF Cash and cash equivalents | 23 609.00 | | 23 609.00 | 23 609.00 |
CJ TOTAL (II) | 601 790.00 | | 601 790.00 | 601 790.00 |
CO Grand total (0 to V) | 709 355.00 | 100 000.00 | 609 355.00 | 709 355.00 |
CS Evaluated investments - equity method | 7 265.00 | | 7 265.00 | 7 265.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 15 245.00 | 15 245.00 | | 15 245.00 |
DD Legal reserve (1) | 1 524.00 | 1 524.00 | | 1 524.00 |
DG Other reserves | 573 825.00 | 586 888.00 | | 573 825.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 7 949.00 | -13 063.00 | | 7 949.00 |
DL TOTAL (I) | 598 543.00 | 590 594.00 | | 598 543.00 |
DV Miscellaneous Loans and Financial Debts (4) | 5 542.00 | 5 542.00 | | 5 542.00 |
DX Trade payables and related accounts | 2 208.00 | 5 538.00 | | 2 208.00 |
DY Tax and social security liabilities | 3 061.00 | 9 925.00 | | 3 061.00 |
EC TOTAL (IV) | 10 811.00 | 21 005.00 | | 10 811.00 |
EE Grand total (I to V) | 609 355.00 | 611 600.00 | | 609 355.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FM Inventory production | | | 27 708.00 | |
FR Total operating income (I) | | | 27 708.00 | |
FW Other purchases and external expenses | | | 30 982.00 | |
GF Total Operating Expenses (II) | | | 30 982.00 | |
GG - OPERATING RESULT (I - II) | | | -3 274.00 | |
GP Total financial income (V) | | | 4 208.00 | |
GU Total financial expenses (VI) | | | 152.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 4 056.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 782.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HD Total exceptional income (VII) | 7 169.00 | 3.00 | | 7 169.00 |
HH Total exceptional expenses (VIII) | 2.00 | | | 2.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 7 167.00 | 3.00 | | 7 167.00 |
HL TOTAL REVENUE (I + III + V + VII) | 39 085.00 | 1 046.00 | | 39 085.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 31 136.00 | 14 109.00 | | 31 136.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 7 949.00 | -13 063.00 | | 7 949.00 |
| |
| 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 | 2 208.00 | 2 208.00 | | 2 208.00 |
8D Social Security and Other Social Organizations | 3 061.00 | 3 061.00 | | 3 061.00 |
8K Other liabilities (including liabilities related to repo transactions) | 5 542.00 | 5 542.00 | | 5 542.00 |
UT Other financial assets | 101 565.00 | | 101 565.00 | 101 565.00 |
VS Prepaid expenses | 5 924.00 | 5 924.00 | | 5 924.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 107 489.00 | 5 924.00 | 101 565.00 | 107 489.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 10 811.00 | 10 811.00 | | 10 811.00 |
