| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 3 882.00 | 3 882.00 | | 3 882.00 |
AT Other tangible assets | 41 473.00 | 34 677.00 | 6 796.00 | 41 473.00 |
BD Other fixed assets | 10 000.00 | | 10 000.00 | 10 000.00 |
BH Other financial assets | 1 112.00 | | 1 112.00 | 1 112.00 |
BJ TOTAL (I) | 1 814 348.00 | 38 559.00 | 1 775 790.00 | 1 814 348.00 |
BV Advances and down payments on orders | 640.00 | | 640.00 | 640.00 |
BX Customers and related accounts | 95 713.00 | | 95 713.00 | 95 713.00 |
BZ Other receivables | 321 916.00 | | 321 916.00 | 321 916.00 |
CF Cash and cash equivalents | 19 619.00 | | 19 619.00 | 19 619.00 |
CH Prepaid expenses | 4 035.00 | | 4 035.00 | 4 035.00 |
CJ TOTAL (II) | 441 923.00 | | 441 923.00 | 441 923.00 |
CO Grand total (0 to V) | 2 256 271.00 | 38 559.00 | 2 217 713.00 | 2 256 271.00 |
CU Other investments | 1 757 881.00 | | 1 757 881.00 | 1 757 881.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 40 000.00 | 40 000.00 | | 40 000.00 |
DD Legal reserve (1) | 4 000.00 | 4 000.00 | | 4 000.00 |
DG Other reserves | 474 807.00 | 1 241.00 | | 474 807.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 329 803.00 | 473 566.00 | | 329 803.00 |
DL TOTAL (I) | 848 610.00 | 518 807.00 | | 848 610.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 206 266.00 | 1 963 835.00 | | 1 206 266.00 |
DX Trade payables and related accounts | 82 874.00 | 270 080.00 | | 82 874.00 |
DY Tax and social security liabilities | 79 962.00 | 10 544.00 | | 79 962.00 |
EC TOTAL (IV) | 1 369 103.00 | 2 244 459.00 | | 1 369 103.00 |
EE Grand total (I to V) | 2 217 713.00 | 2 763 266.00 | | 2 217 713.00 |
EG Accrued income and payables due within one year | 1 369 103.00 | 2 244 459.00 | | 1 369 103.00 |
EI Including equity loans | 1 206 266.00 | | | 1 206 266.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 701 361.00 | | 701 361.00 | 701 361.00 |
FJ Net sales | 701 361.00 | | 701 361.00 | 701 361.00 |
FQ Other income | | | 2.00 | |
FR Total operating income (I) | | | 701 363.00 | |
FW Other purchases and external expenses | | | 652 997.00 | |
FX Taxes, duties, and similar payments | | | 203.00 | |
FY Salaries and Wages | | | 1 272.00 | |
FZ Social Security Contributions | | | 1 056.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 2 299.00 | |
GF Total Operating Expenses (II) | | | 657 827.00 | |
GG - OPERATING RESULT (I - II) | | | 43 536.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 325 402.00 | |
GL Other interest and similar income | | | | |
GP Total financial income (V) | | | 325 402.00 | |
GR Interest and similar expenses | | | 19 150.00 | |
GU Total financial expenses (VI) | | | 19 150.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 306 252.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 349 788.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 19 985.00 | -6 985.00 | | 19 985.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 026 765.00 | 1 147 938.00 | | 1 026 765.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 696 962.00 | 674 372.00 | | 696 962.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 329 803.00 | 473 566.00 | | 329 803.00 |
HP References: Equipment leasing | 2 913.00 | | | 2 913.00 |
| |
| 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 | 1 808 875.00 | | 5 473.00 | 1 808 875.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 768 993.00 | |
I4 DECREASES Grand Total | | | 1 814 348.00 | |
IO DECREASES Total including other intangible assets | | | 3 882.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 41 473.00 | |
KD ACQUISITIONS Total including other intangible assets | 3 882.00 | | | 3 882.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 36 000.00 | | 5 473.00 | 36 000.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 768 993.00 | | | 1 768 993.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 36 260.00 | 2 299.00 | | 36 260.00 |
PE DEPRECIATION Total including other intangible assets | 3 882.00 | | | 3 882.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 32 379.00 | 2 299.00 | | 32 379.00 |
| |
| 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 | 82 874.00 | 82 874.00 | | 82 874.00 |
8D Social Security and Other Social Organizations | 79 962.00 | 79 962.00 | | 79 962.00 |
8K Other liabilities (including liabilities related to repo transactions) | 1 739.00 | 1 739.00 | | 1 739.00 |
UT Other financial assets | 1 112.00 | | 1 112.00 | 1 112.00 |
UX Other trade receivables | 95 713.00 | 95 713.00 | | 95 713.00 |
VI Group and Associates | 1 204 527.00 | 1 204 527.00 | | 1 204 527.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 321 916.00 | 321 916.00 | | 321 916.00 |
VS Prepaid expenses | 4 035.00 | 4 035.00 | | 4 035.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 422 776.00 | 421 664.00 | 1 112.00 | 422 776.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 369 103.00 | 1 369 103.00 | | 1 369 103.00 |
