| |
| 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 | | | | |
AT Other tangible assets | 11 142.00 | 9 953.00 | 1 190.00 | 11 142.00 |
BD Other fixed assets | 15.00 | | 15.00 | 15.00 |
BJ TOTAL (I) | 3 351 119.00 | 584 317.00 | 2 766 803.00 | 3 351 119.00 |
BZ Other receivables | 871 445.00 | 189 695.00 | 681 750.00 | 871 445.00 |
CF Cash and cash equivalents | 524 869.00 | | 524 869.00 | 524 869.00 |
CJ TOTAL (II) | 1 396 314.00 | 189 695.00 | 1 206 619.00 | 1 396 314.00 |
CO Grand total (0 to V) | 4 747 434.00 | 774 012.00 | 3 973 422.00 | 4 747 434.00 |
CU Other investments | 3 339 962.00 | 574 364.00 | 2 765 598.00 | 3 339 962.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 86 315.00 | 86 315.00 | | 86 315.00 |
DD Legal reserve (1) | 8 801.00 | 8 801.00 | | 8 801.00 |
DG Other reserves | 3 612 201.00 | 3 279 329.00 | | 3 612 201.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 129 078.00 | 332 871.00 | | 129 078.00 |
DL TOTAL (I) | 3 836 394.00 | 3 707 316.00 | | 3 836 394.00 |
DV Miscellaneous Loans and Financial Debts (4) | 108 183.00 | 160 087.00 | | 108 183.00 |
DX Trade payables and related accounts | 11 408.00 | 1 260.00 | | 11 408.00 |
DY Tax and social security liabilities | 4 120.00 | 2 400.00 | | 4 120.00 |
DZ Fixed asset liabilities and related accounts | 1 078.00 | 1 078.00 | | 1 078.00 |
EA Other liabilities | 12 240.00 | | | 12 240.00 |
EC TOTAL (IV) | 137 028.00 | 164 825.00 | | 137 028.00 |
EE Grand total (I to V) | 3 973 422.00 | 3 872 141.00 | | 3 973 422.00 |
EG Accrued income and payables due within one year | 137 028.00 | 164 825.00 | | 137 028.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 159 600.00 | | 159 600.00 | 159 600.00 |
FJ Net sales | 159 600.00 | | 159 600.00 | 159 600.00 |
FR Total operating income (I) | | | 159 600.00 | |
FW Other purchases and external expenses | | | 16 162.00 | |
FX Taxes, duties, and similar payments | | | 440.00 | |
FY Salaries and Wages | | | 63 229.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 802.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 80 633.00 | |
GG - OPERATING RESULT (I - II) | | | 78 967.00 | |
GJ Financial income from other securities and fixed asset receivables | | | | |
GK Income from other securities and fixed asset receivables | | | | |
GL Other interest and similar income | | | 7 165.00 | |
GP Total financial income (V) | | | 7 165.00 | |
GQ Financial allocations to depreciation and provisions | | | 7 827.00 | |
GR Interest and similar expenses | | | 1 468.00 | |
GU Total financial expenses (VI) | | | 9 294.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -2 129.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 76 838.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 21 034.00 | | | 21 034.00 |
HD Total exceptional income (VII) | 21 034.00 | | | 21 034.00 |
HF Exceptional expenses on capital transactions | 16 000.00 | | | 16 000.00 |
HH Total exceptional expenses (VIII) | 16 000.00 | | | 16 000.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 5 034.00 | | | 5 034.00 |
HK Income tax | -47 206.00 | -633.00 | | -47 206.00 |
HL TOTAL REVENUE (I + III + V + VII) | 187 799.00 | 742 247.00 | | 187 799.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 58 721.00 | 409 375.00 | | 58 721.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 129 078.00 | 332 871.00 | | 129 078.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 9 151.00 | 802.00 | | 9 151.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 9 151.00 | 802.00 | | 9 151.00 |
| |
| 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 | 108 183.00 | 108 183.00 | | 108 183.00 |
8B Suppliers and Related Accounts | 11 408.00 | 11 408.00 | | 11 408.00 |
8D Social Security and Other Social Organizations | 4 120.00 | 4 120.00 | | 4 120.00 |
8J Fixed Asset Liabilities and Related Accounts | 1 078.00 | 1 078.00 | | 1 078.00 |
8K Other liabilities (including liabilities related to repo transactions) | 12 240.00 | 12 240.00 | | 12 240.00 |
VS Prepaid expenses | 871 445.00 | 871 445.00 | | 871 445.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 871 445.00 | 871 445.00 | | 871 445.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 137 028.00 | 137 028.00 | | 137 028.00 |
