| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AR Technical installations, industrial equipment and tools | 66 172.00 | 63 338.00 | 2 834.00 | 66 172.00 |
BJ TOTAL (I) | 68 872.00 | 63 338.00 | 5 534.00 | 68 872.00 |
BX Customers and related accounts | 27 633.00 | | 27 633.00 | 27 633.00 |
BZ Other receivables | 205 196.00 | | 205 196.00 | 205 196.00 |
CD Marketable securities | 3 213.00 | | 3 213.00 | 3 213.00 |
CF Cash and cash equivalents | 156 044.00 | | 156 044.00 | 156 044.00 |
CJ TOTAL (II) | 392 087.00 | | 392 087.00 | 392 087.00 |
CO Grand total (0 to V) | 460 959.00 | 63 338.00 | 397 621.00 | 460 959.00 |
CU Other investments | 2 700.00 | | 2 700.00 | 2 700.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 9 000.00 | 9 000.00 | | 9 000.00 |
DD Legal reserve (1) | 900.00 | 900.00 | | 900.00 |
DG Other reserves | 86 418.00 | 83 731.00 | | 86 418.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 78 977.00 | 25 686.00 | | 78 977.00 |
DL TOTAL (I) | 175 295.00 | 119 318.00 | | 175 295.00 |
DV Miscellaneous Loans and Financial Debts (4) | 208 515.00 | 240 265.00 | | 208 515.00 |
DX Trade payables and related accounts | 441.00 | 8 000.00 | | 441.00 |
DY Tax and social security liabilities | 13 369.00 | 7 684.00 | | 13 369.00 |
EC TOTAL (IV) | 222 326.00 | 255 950.00 | | 222 326.00 |
EE Grand total (I to V) | 397 621.00 | 375 268.00 | | 397 621.00 |
EG Accrued income and payables due within one year | 222 326.00 | 255 950.00 | | 222 326.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 11 578.00 | | 11 578.00 | 11 578.00 |
FJ Net sales | 11 578.00 | | 11 578.00 | 11 578.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 441.00 | |
FR Total operating income (I) | | | 12 019.00 | |
FW Other purchases and external expenses | | | 10 702.00 | |
FX Taxes, duties, and similar payments | | | 249.00 | |
FY Salaries and Wages | | | 2 056.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 873.00 | |
GC Operating Expenses - Current Assets: Provisions | | | | |
GE Other Expenses | | | 883.00 | |
GF Total Operating Expenses (II) | | | 14 764.00 | |
GG - OPERATING RESULT (I - II) | | | -2 745.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 49 716.00 | |
GL Other interest and similar income | | | | |
GP Total financial income (V) | | | 49 716.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 49 716.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 46 971.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 126.00 | | | 126.00 |
HB Exceptional income from capital transactions | 114 480.00 | | | 114 480.00 |
HD Total exceptional income (VII) | 114 480.00 | | | 114 480.00 |
HF Exceptional expenses on capital transactions | 71 550.00 | | | 71 550.00 |
HG Exceptional depreciation and provisions | | 363.00 | | |
HH Total exceptional expenses (VIII) | 71 550.00 | 363.00 | | 71 550.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 42 930.00 | -363.00 | | 42 930.00 |
HK Income tax | 10 924.00 | 4 854.00 | | 10 924.00 |
HL TOTAL REVENUE (I + III + V + VII) | 176 215.00 | 60 758.00 | | 176 215.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 97 238.00 | 35 071.00 | | 97 238.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 78 977.00 | 25 686.00 | | 78 977.00 |
| |
| 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 | 140 422.00 | | | 140 422.00 |
I3 DECREASES Total Financial Fixed Assets | | 71 550.00 | 2 700.00 | |
I4 DECREASES Grand Total | | 71 550.00 | 68 872.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 66 172.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 66 172.00 | | | 66 172.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 74 250.00 | | | 74 250.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 62 465.00 | 873.00 | | 62 465.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 62 465.00 | 873.00 | | 62 465.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6T Receivables | 315.00 | | 315.00 | 315.00 |
7B Total provisions for depreciation | 315.00 | | 315.00 | 315.00 |
7C Grand total | 315.00 | | 315.00 | 315.00 |
UE of which provisions and reversals: - Operating | | | 315.00 | |
| |
| 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 | 441.00 | 441.00 | | 441.00 |
8E Income Taxes | 6 072.00 | 6 072.00 | | 6 072.00 |
UX Other trade receivables | 27 633.00 | 27 633.00 | | 27 633.00 |
VB VAT | 73.00 | 73.00 | | 73.00 |
VC Group and associates | 90 642.00 | 90 642.00 | | 90 642.00 |
VI Group and Associates | 208 515.00 | 208 515.00 | | 208 515.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 114 480.00 | 114 480.00 | | 114 480.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 232 829.00 | 232 829.00 | | 232 829.00 |
VW VAT | 7 297.00 | 7 297.00 | | 7 297.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 222 326.00 | 222 326.00 | | 222 326.00 |
