| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 68 000.00 | | 68 000.00 | 68 000.00 |
AT Other tangible assets | 107 621.00 | 98 435.00 | 9 186.00 | 107 621.00 |
BJ TOTAL (I) | 179 901.00 | 98 435.00 | 81 466.00 | 179 901.00 |
BN Goods in progress | 1 125 939.00 | 81 212.00 | 1 044 726.00 | 1 125 939.00 |
BV Advances and down payments on orders | 71 327.00 | | 71 327.00 | 71 327.00 |
BX Customers and related accounts | 777 631.00 | | 777 631.00 | 777 631.00 |
BZ Other receivables | 3 165 342.00 | | 3 165 342.00 | 3 165 342.00 |
CF Cash and cash equivalents | 7 882.00 | | 7 882.00 | 7 882.00 |
CJ TOTAL (II) | 5 148 122.00 | 81 212.00 | 5 066 910.00 | 5 148 122.00 |
CO Grand total (0 to V) | 5 328 024.00 | 179 647.00 | 5 148 376.00 | 5 328 024.00 |
CU Other investments | 4 280.00 | | 4 280.00 | 4 280.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 8 000.00 | 8 000.00 | | 8 000.00 |
DD Legal reserve (1) | 800.00 | 800.00 | | 800.00 |
DG Other reserves | 3 077 516.00 | 3 016 593.00 | | 3 077 516.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -6 486.00 | 60 923.00 | | -6 486.00 |
DL TOTAL (I) | 3 079 830.00 | 3 086 316.00 | | 3 079 830.00 |
DU Loans and Debts from Credit Institutions (3) | | 3 836.00 | | |
DV Miscellaneous Loans and Financial Debts (4) | 948 804.00 | 936 453.00 | | 948 804.00 |
DX Trade payables and related accounts | 77 500.00 | 72 344.00 | | 77 500.00 |
DY Tax and social security liabilities | 211 106.00 | 160 091.00 | | 211 106.00 |
EA Other liabilities | 831 135.00 | 649 430.00 | | 831 135.00 |
EC TOTAL (IV) | 2 068 546.00 | 1 822 157.00 | | 2 068 546.00 |
EE Grand total (I to V) | 5 148 376.00 | 4 908 473.00 | | 5 148 376.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | | | | |
FG Production sold - services | 240 000.00 | | 240 000.00 | 240 000.00 |
FJ Net sales | 240 000.00 | | 240 000.00 | 240 000.00 |
FM Inventory production | | | | |
FO Operating subsidies | | | | |
FP Reversals of depreciation and provisions, transfer of expenses | | | | |
FQ Other income | | | 149.00 | |
FR Total operating income (I) | | | 240 149.00 | |
FW Other purchases and external expenses | | | 190 288.00 | |
FX Taxes, duties, and similar payments | | | 31 850.00 | |
FY Salaries and Wages | | | 87 701.00 | |
FZ Social Security Contributions | | | 33 860.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 8 130.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 351 831.00 | |
GG - OPERATING RESULT (I - II) | | | -111 681.00 | |
GH Attributed profit or transferred loss (III) | | | 104 353.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 39 719.00 | |
GK Income from other securities and fixed asset receivables | | | 13 347.00 | |
GP Total financial income (V) | | | 53 067.00 | |
GR Interest and similar expenses | | | 27 130.00 | |
GU Total financial expenses (VI) | | | 27 130.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 25 936.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 18 608.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 9 801.00 | 6 284.00 | | 9 801.00 |
HD Total exceptional income (VII) | 9 801.00 | 6 284.00 | | 9 801.00 |
HE Exceptional expenses on management operations | | 1 587.00 | | |
HH Total exceptional expenses (VIII) | | 1 587.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | 9 801.00 | 4 696.00 | | 9 801.00 |
HK Income tax | 34 897.00 | -2 242.00 | | 34 897.00 |
HL TOTAL REVENUE (I + III + V + VII) | 407 372.00 | 545 065.00 | | 407 372.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 413 858.00 | 484 142.00 | | 413 858.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -6 486.00 | 60 923.00 | | -6 486.00 |
| |
| 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 | 179 902.00 | | | 179 902.00 |
I3 DECREASES Total Financial Fixed Assets | | | 4 280.00 | |
I4 DECREASES Grand Total | | | 179 902.00 | |
IO DECREASES Total including other intangible assets | | | 68 000.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 107 622.00 | |
KD ACQUISITIONS Total including other intangible assets | 68 000.00 | | | 68 000.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 107 622.00 | | | 107 622.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 4 280.00 | | | 4 280.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 90 305.00 | 8 130.00 | | 90 305.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 90 305.00 | 8 130.00 | | 90 305.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6N Inventories and work in progress | 81 212.00 | | | 81 212.00 |
7B Total provisions for depreciation | 81 212.00 | | | 81 212.00 |
7C Grand total | 81 212.00 | | | 81 212.00 |
| |
| 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 | 800.00 | 800.00 | | 800.00 |
8B Suppliers and Related Accounts | 77 501.00 | 77 501.00 | | 77 501.00 |
8C Staff and Related Accounts | 8 197.00 | 8 197.00 | | 8 197.00 |
8D Social Security and Other Social Organizations | 9 459.00 | 9 459.00 | | 9 459.00 |
8E Income Taxes | 34 897.00 | 34 897.00 | | 34 897.00 |
8K Other liabilities (including liabilities related to repo transactions) | 831 135.00 | 831 135.00 | | 831 135.00 |
UX Other trade receivables | 777 631.00 | 777 631.00 | | 777 631.00 |
VB VAT | 28 215.00 | 28 215.00 | | 28 215.00 |
VI Group and Associates | 948 004.00 | 948 004.00 | | 948 004.00 |
VQ Other Taxes, Duties, and Similar Debts | 18 987.00 | 18 987.00 | | 18 987.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 3 137 127.00 | 3 137 127.00 | | 3 137 127.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 3 942 974.00 | 3 942 974.00 | | 3 942 974.00 |
VW VAT | 139 566.00 | 139 566.00 | | 139 566.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 2 068 547.00 | 2 068 547.00 | | 2 068 547.00 |
