| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 3 378.00 | 3 378.00 | | 3 378.00 |
BB Receivables related to investments | 264 450.00 | | 264 450.00 | 264 450.00 |
BH Other financial assets | 398.00 | | 398.00 | 398.00 |
BJ TOTAL (I) | 279 976.00 | 3 378.00 | 276 598.00 | 279 976.00 |
BN Goods in progress | | | | |
BR Intermediate and finished products | 541 354.00 | | 541 354.00 | 541 354.00 |
BV Advances and down payments on orders | 13 285.00 | | 13 285.00 | 13 285.00 |
BX Customers and related accounts | | | | |
BZ Other receivables | 96 969.00 | | 96 969.00 | 96 969.00 |
CD Marketable securities | 452 782.00 | | 452 782.00 | 452 782.00 |
CF Cash and cash equivalents | 46 803.00 | | 46 803.00 | 46 803.00 |
CJ TOTAL (II) | 1 151 192.00 | | 1 151 192.00 | 1 151 192.00 |
CO Grand total (0 to V) | 1 431 168.00 | 3 378.00 | 1 427 790.00 | 1 431 168.00 |
CU Other investments | 11 750.00 | | 11 750.00 | 11 750.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 38 112.00 | 38 112.00 | | 38 112.00 |
DD Legal reserve (1) | 3 811.00 | 3 811.00 | | 3 811.00 |
DH Retained earnings | 1 188 020.00 | 1 145 268.00 | | 1 188 020.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -97 113.00 | 42 752.00 | | -97 113.00 |
DL TOTAL (I) | 1 132 831.00 | 1 229 944.00 | | 1 132 831.00 |
DP Provisions for Risks | 148 500.00 | 148 500.00 | | 148 500.00 |
DR TOTAL (IV) | 148 500.00 | 148 500.00 | | 148 500.00 |
DU Loans and Debts from Credit Institutions (3) | 98 071.00 | 81 986.00 | | 98 071.00 |
DV Miscellaneous Loans and Financial Debts (4) | 30 056.00 | 1 187.00 | | 30 056.00 |
DX Trade payables and related accounts | 13 285.00 | 15 600.00 | | 13 285.00 |
DY Tax and social security liabilities | 3 247.00 | 10 211.00 | | 3 247.00 |
EA Other liabilities | 1 800.00 | 11 805.00 | | 1 800.00 |
EC TOTAL (IV) | 146 459.00 | 120 788.00 | | 146 459.00 |
EE Grand total (I to V) | 1 427 790.00 | 1 499 232.00 | | 1 427 790.00 |
EI Including equity loans | 30 056.00 | | | 30 056.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | 317 710.00 | | 317 710.00 | 317 710.00 |
FG Production sold - services | | | | |
FJ Net sales | 317 710.00 | | 317 710.00 | 317 710.00 |
FM Inventory production | | | 83 752.00 | |
FQ Other income | | | 475.00 | |
FR Total operating income (I) | | | 401 937.00 | |
FS Purchases of goods (including customs duties) | | | 865.00 | |
FT Inventory change (goods) | | | 149 235.00 | |
FU Purchases of raw materials and other supplies | | | 83 684.00 | |
FW Other purchases and external expenses | | | 42 698.00 | |
FX Taxes, duties, and similar payments | | | 2 122.00 | |
FY Salaries and Wages | | | 72 000.00 | |
FZ Social Security Contributions | | | 26 936.00 | |
GA Operating Expenses - Depreciation and Amortization | | | | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 377 540.00 | |
GG - OPERATING RESULT (I - II) | | | 24 397.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 71.00 | |
GL Other interest and similar income | | | 19 697.00 | |
GO Net income from sales of marketable securities | | | 22 661.00 | |
GP Total financial income (V) | | | 42 430.00 | |
GT Net expenses on sales of marketable securities | | | 163 940.00 | |
GU Total financial expenses (VI) | | | 163 940.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -121 510.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -97 113.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 444 367.00 | 305 151.00 | | 444 367.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 541 480.00 | 262 399.00 | | 541 480.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -97 113.00 | 42 752.00 | | -97 113.00 |
| |
| 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 | 280 582.00 | | 280 809.00 | 280 582.00 |
I3 DECREASES Total Financial Fixed Assets | | | 276 598.00 | |
I4 DECREASES Grand Total | | 833.00 | 279 976.00 | |
IY DECREASES Total Tangible Fixed Assets | | 833.00 | 3 378.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 4 211.00 | | 4 211.00 | 4 211.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 276 372.00 | | 276 598.00 | 276 372.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 4 211.00 | 4 211.00 | 833.00 | 4 211.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 4 211.00 | 4 211.00 | 833.00 | 4 211.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
5V Other provisions for risks and expenses | | | | |
5Z Total provisions for risks and expenses | 148 500.00 | 148 500.00 | | 148 500.00 |
7C Grand total | 148 500.00 | 148 500.00 | | 148 500.00 |
| |
| 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 | 13 285.00 | 13 285.00 | | 13 285.00 |
8D Social Security and Other Social Organizations | 965.00 | 965.00 | | 965.00 |
8K Other liabilities (including liabilities related to repo transactions) | 1 800.00 | 1 800.00 | | 1 800.00 |
UL Receivables related to investments | 264 450.00 | | 264 450.00 | 264 450.00 |
UT Other financial assets | 398.00 | | 398.00 | 398.00 |
VB VAT | 19 543.00 | 19 543.00 | | 19 543.00 |
VC Group and associates | 20 000.00 | 20 000.00 | | 20 000.00 |
VH Loans with a maturity of more than one year at origin | 98 071.00 | 98 071.00 | | 98 071.00 |
VI Group and Associates | 30 056.00 | 30 056.00 | | 30 056.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 57 425.00 | 57 425.00 | | 57 425.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 361 817.00 | 96 969.00 | 264 848.00 | 361 817.00 |
VW VAT | 2 282.00 | 2 282.00 | | 2 282.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 146 459.00 | 146 459.00 | | 146 459.00 |
