| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 26 160.00 | 23 108.00 | 3 052.00 | 26 160.00 |
BH Other financial assets | 16 100 362.00 | | 16 100 362.00 | 16 100 362.00 |
BJ TOTAL (I) | 17 381 321.00 | 23 108.00 | 17 358 213.00 | 17 381 321.00 |
BV Advances and down payments on orders | | | | |
BZ Other receivables | 536 543.00 | | 536 543.00 | 536 543.00 |
CF Cash and cash equivalents | 16 938.00 | | 16 938.00 | 16 938.00 |
CJ TOTAL (II) | 553 481.00 | | 553 481.00 | 553 481.00 |
CO Grand total (0 to V) | 17 934 802.00 | 23 108.00 | 17 911 694.00 | 17 934 802.00 |
CU Other investments | 1 254 798.00 | | 1 254 798.00 | 1 254 798.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 8 853 318.00 | 8 853 318.00 | | 8 853 318.00 |
DD Legal reserve (1) | 68 440.00 | | | 68 440.00 |
DF Regulated reserves (1) | 253 293.00 | | | 253 293.00 |
DG Other reserves | 1 047 059.00 | | | 1 047 059.00 |
DH Retained earnings | | -194 685.00 | | |
DI RESULTS FOR THE YEAR (Profit or Loss) | 1 048 967.00 | 1 563 477.00 | | 1 048 967.00 |
DK Regulated provisions | 705 402.00 | 545 692.00 | | 705 402.00 |
DL TOTAL (I) | 11 976 479.00 | 10 767 802.00 | | 11 976 479.00 |
DQ Provisions for Expenses | 8 537.00 | 8 537.00 | | 8 537.00 |
DR TOTAL (IV) | 8 537.00 | 8 537.00 | | 8 537.00 |
DU Loans and Debts from Credit Institutions (3) | 5 451 624.00 | 6 472 929.00 | | 5 451 624.00 |
DV Miscellaneous Loans and Financial Debts (4) | 346 622.00 | 162 603.00 | | 346 622.00 |
DX Trade payables and related accounts | 21 595.00 | 21 980.00 | | 21 595.00 |
DY Tax and social security liabilities | 106 837.00 | 201 230.00 | | 106 837.00 |
EC TOTAL (IV) | 5 926 678.00 | 6 858 742.00 | | 5 926 678.00 |
EE Grand total (I to V) | 17 911 694.00 | 17 635 081.00 | | 17 911 694.00 |
EI Including equity loans | 346 622.00 | | | 346 622.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 576 612.00 | | 576 612.00 | 576 612.00 |
FJ Net sales | 576 612.00 | | 576 612.00 | 576 612.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 6 331.00 | |
FQ Other income | | | 2.00 | |
FR Total operating income (I) | | | 582 945.00 | |
FW Other purchases and external expenses | | | 367 452.00 | |
FX Taxes, duties, and similar payments | | | 2 461.00 | |
FY Salaries and Wages | | | 110 420.00 | |
FZ Social Security Contributions | | | 49 065.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 5 232.00 | |
GE Other Expenses | | | 15 007.00 | |
GF Total Operating Expenses (II) | | | 549 638.00 | |
GG - OPERATING RESULT (I - II) | | | 33 307.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 1 300 000.00 | |
GL Other interest and similar income | | | 4.00 | |
GP Total financial income (V) | | | 1 300 004.00 | |
GR Interest and similar expenses | | | 159 182.00 | |
GU Total financial expenses (VI) | | | 159 182.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 1 140 821.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 1 174 128.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | | 2.00 | | |
HD Total exceptional income (VII) | | 2.00 | | |
HE Exceptional expenses on management operations | 64 967.00 | 40 642.00 | | 64 967.00 |
HG Exceptional depreciation and provisions | 159 710.00 | 159 710.00 | | 159 710.00 |
HH Total exceptional expenses (VIII) | 224 677.00 | 200 351.00 | | 224 677.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -224 677.00 | -200 349.00 | | -224 677.00 |
HK Income tax | -99 515.00 | -142 511.00 | | -99 515.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 882 949.00 | 2 347 898.00 | | 1 882 949.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 833 982.00 | 784 421.00 | | 833 982.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 1 048 967.00 | 1 563 477.00 | | 1 048 967.00 |
| |
| 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 | 17 381 321.00 | | 26 160.00 | 17 381 321.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 26 160.00 | | 26 160.00 | 26 160.00 |
I3 DECREASES Total Financial Fixed Assets | | | 17 355 161.00 | |
I4 DECREASES Grand Total | | 26 160.00 | 17 381 321.00 | |
IN DECREASES Start-up, development, or research expenses | | 26 160.00 | 26 160.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 17 355 161.00 | | | 17 355 161.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 17 876.00 | 5 232.00 | | 17 876.00 |
CY DEPRECIATION Start-up, development, or research expenses | 17 876.00 | 5 232.00 | | 17 876.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 545 692.00 | 159 710.00 | | 545 692.00 |
5B Provisions for taxes | | | | |
5Z Total provisions for risks and expenses | 8 537.00 | | | 8 537.00 |
7C Grand total | 554 229.00 | 159 710.00 | | 554 229.00 |
UJ - Exceptional | | 159 710.00 | | |
| |
| 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 | 21 595.00 | 21 595.00 | | 21 595.00 |
8C Staff and Related Accounts | 17 176.00 | 17 176.00 | | 17 176.00 |
8D Social Security and Other Social Organizations | 25 590.00 | 25 590.00 | | 25 590.00 |
8E Income Taxes | 42 331.00 | 42 331.00 | | 42 331.00 |
UT Other financial assets | 5 531 363.00 | | 5 531 363.00 | 5 531 363.00 |
UZ Social Security, other social security organizations | 240.00 | 240.00 | | 240.00 |
VB VAT | 3 691.00 | 3 691.00 | | 3 691.00 |
VC Group and associates | 524 829.00 | 524 829.00 | | 524 829.00 |
VG Loans with a maturity of up to one year at origin | 437.00 | 437.00 | | 437.00 |
VH Loans with a maturity of more than one year at origin | 5 451 187.00 | 1 040 471.00 | 4 410 716.00 | 5 451 187.00 |
VI Group and Associates | 346 622.00 | 346 622.00 | | 346 622.00 |
VQ Other Taxes, Duties, and Similar Debts | 3 362.00 | 3 362.00 | | 3 362.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 7 783.00 | 7 783.00 | | 7 783.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 6 067 905.00 | 536 543.00 | 5 531 363.00 | 6 067 905.00 |
VW VAT | 18 378.00 | 18 378.00 | | 18 378.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 5 926 678.00 | 1 515 962.00 | 4 410 716.00 | 5 926 678.00 |
| |
| 16 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
YP Average staff number | 2.00 | 2.00 | | 2.00 |
