| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 1 787.00 | 1 787.00 | | 1 787.00 |
AT Other tangible assets | 133 202.00 | 133 202.00 | | 133 202.00 |
BB Receivables related to investments | 5 066 400.00 | 5 066 400.00 | | 5 066 400.00 |
BH Other financial assets | 3 360.00 | | 3 360.00 | 3 360.00 |
BJ TOTAL (I) | 31 528 456.00 | 5 204 089.00 | 26 324 367.00 | 31 528 456.00 |
BV Advances and down payments on orders | | | | |
BX Customers and related accounts | 717 600.00 | 600 000.00 | 117 600.00 | 717 600.00 |
BZ Other receivables | 718 437.00 | 151 112.00 | 567 326.00 | 718 437.00 |
CF Cash and cash equivalents | 549.00 | | 549.00 | 549.00 |
CH Prepaid expenses | 1 424.00 | | 1 424.00 | 1 424.00 |
CJ TOTAL (II) | 1 438 011.00 | 751 112.00 | 686 900.00 | 1 438 011.00 |
CO Grand total (0 to V) | 32 966 467.00 | 5 955 200.00 | 27 011 267.00 | 32 966 467.00 |
CU Other investments | 26 323 707.00 | 2 700.00 | 26 321 007.00 | 26 323 707.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 8 500 000.00 | 8 500 000.00 | | 8 500 000.00 |
DD Legal reserve (1) | 850 000.00 | 850 000.00 | | 850 000.00 |
DH Retained earnings | 13 585 784.00 | 13 613 582.00 | | 13 585 784.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 1 206 819.00 | 1 172 202.00 | | 1 206 819.00 |
DK Regulated provisions | 5 000.00 | 5 844.00 | | 5 000.00 |
DL TOTAL (I) | 24 147 603.00 | 24 141 628.00 | | 24 147 603.00 |
DQ Provisions for Expenses | 25.00 | | | 25.00 |
DR TOTAL (IV) | 25.00 | | | 25.00 |
DU Loans and Debts from Credit Institutions (3) | 48.00 | 49.00 | | 48.00 |
DV Miscellaneous Loans and Financial Debts (4) | | 1 800.00 | | |
DX Trade payables and related accounts | 16 297.00 | 219 447.00 | | 16 297.00 |
DY Tax and social security liabilities | 196 695.00 | 182 190.00 | | 196 695.00 |
EA Other liabilities | 2 650 599.00 | 2 066 607.00 | | 2 650 599.00 |
EC TOTAL (IV) | 2 863 639.00 | 2 470 093.00 | | 2 863 639.00 |
EE Grand total (I to V) | 27 011 267.00 | 26 611 721.00 | | 27 011 267.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 1 133 000.00 | | 1 133 000.00 | 1 133 000.00 |
FJ Net sales | 1 133 000.00 | | 1 133 000.00 | 1 133 000.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 174.00 | |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 1 133 176.00 | |
FW Other purchases and external expenses | | | 1 075 300.00 | |
FX Taxes, duties, and similar payments | | | 11 390.00 | |
FY Salaries and Wages | | | 27 898.00 | |
FZ Social Security Contributions | | | 19 452.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 132.00 | |
GD Operating Expenses - Contingencies and Expenses: Provisions | | | 25.00 | |
GE Other Expenses | | | 2.00 | |
GF Total Operating Expenses (II) | | | 1 135 199.00 | |
GG - OPERATING RESULT (I - II) | | | -2 023.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 1 224 970.00 | |
GL Other interest and similar income | | | | |
GP Total financial income (V) | | | 1 224 970.00 | |
GR Interest and similar expenses | | | 18 052.00 | |
GU Total financial expenses (VI) | | | 18 052.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 1 206 918.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 1 204 895.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 1 080.00 | | | 1 080.00 |
HC Reversals of provisions and transfers of expenses | 844.00 | | | 844.00 |
HD Total exceptional income (VII) | 1 924.00 | | | 1 924.00 |
HG Exceptional depreciation and provisions | | 347.00 | | |
HH Total exceptional expenses (VIII) | | 347.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | 1 924.00 | -347.00 | | 1 924.00 |
HL TOTAL REVENUE (I + III + V + VII) | 2 360 070.00 | 2 720 487.00 | | 2 360 070.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 153 251.00 | 1 548 285.00 | | 1 153 251.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 1 206 819.00 | 1 172 202.00 | | 1 206 819.00 |
| |
| 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 | 151 000.00 | | | 151 000.00 |
I4 DECREASES Grand Total | | 16 000.00 | 135 000.00 | |
IO DECREASES Total including other intangible assets | | | 2 000.00 | |
IY DECREASES Total Tangible Fixed Assets | | 16 000.00 | 133 000.00 | |
KD ACQUISITIONS Total including other intangible assets | 2 000.00 | | | 2 000.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 149 000.00 | | | 149 000.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 150 000.00 | 1 000.00 | 16 000.00 | 150 000.00 |
PE DEPRECIATION Total including other intangible assets | 2 000.00 | | | 2 000.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 148 000.00 | 1 000.00 | 16 000.00 | 148 000.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
06 aucun libellé | 5 066 000.00 | | | 5 066 000.00 |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 6.00 | | 1 000.00 | 6.00 |
6T Receivables | 600 000.00 | | | 600 000.00 |
6X Other provisions for depreciation | 151 000.00 | | | 151 000.00 |
7B Total provisions for depreciation | 5 820 000.00 | | | 5 820 000.00 |
7C Grand total | 5 826 000.00 | | 1 000.00 | 5 826 000.00 |
9U on fixed assets – equity investments | | | | |
| |
| 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 | 16 000.00 | 16 000.00 | | 16 000.00 |
8K Other liabilities (including liabilities related to repo transactions) | 2 651 000.00 | 2 651 000.00 | | 2 651 000.00 |
UL Receivables related to investments | 5 066 000.00 | 5 066 000.00 | | 5 066 000.00 |
UT Other financial assets | 3 000.00 | 3 000.00 | | 3 000.00 |
UX Other trade receivables | 718 000.00 | 718 000.00 | | 718 000.00 |
VQ Other Taxes, Duties, and Similar Debts | 197 000.00 | 197 000.00 | | 197 000.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 6 505 000.00 | 6 500 000.00 | 5 000.00 | 6 505 000.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 2 864 000.00 | 2 864 000.00 | | 2 864 000.00 |
| |
| 16 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
YP Average staff number | 1.00 | | | 1.00 |
