| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AJ Other Intangible Assets | 86 000.00 | 53 770.00 | 32 230.00 | 86 000.00 |
AT Other tangible assets | 17 351.00 | 12 200.00 | 5 152.00 | 17 351.00 |
BD Other fixed assets | 1 000.00 | | 1 000.00 | 1 000.00 |
BJ TOTAL (I) | 116 851.00 | 65 970.00 | 50 882.00 | 116 851.00 |
BV Advances and down payments on orders | 299.00 | | 299.00 | 299.00 |
BX Customers and related accounts | 28 800.00 | | 28 800.00 | 28 800.00 |
BZ Other receivables | 139 903.00 | | 139 903.00 | 139 903.00 |
CD Marketable securities | 53 915.00 | | 53 915.00 | 53 915.00 |
CF Cash and cash equivalents | 1 372 715.00 | | 1 372 715.00 | 1 372 715.00 |
CH Prepaid expenses | 18 000.00 | | 18 000.00 | 18 000.00 |
CJ TOTAL (II) | 1 613 632.00 | | 1 613 632.00 | 1 613 632.00 |
CO Grand total (0 to V) | 1 730 483.00 | 65 970.00 | 1 664 514.00 | 1 730 483.00 |
CU Other investments | 12 500.00 | | 12 500.00 | 12 500.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 950 000.00 | 950 000.00 | | 950 000.00 |
DB Share, merger, contribution premiums, etc. | 18 526.00 | 18 526.00 | | 18 526.00 |
DD Legal reserve (1) | 73 340.00 | 73 340.00 | | 73 340.00 |
DG Other reserves | 505 606.00 | 638 176.00 | | 505 606.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -14 392.00 | -37 570.00 | | -14 392.00 |
DL TOTAL (I) | 1 533 080.00 | 1 642 472.00 | | 1 533 080.00 |
DV Miscellaneous Loans and Financial Debts (4) | 76 797.00 | 66 524.00 | | 76 797.00 |
DW Advances and down payments received on current orders | 2 400.00 | | | 2 400.00 |
DX Trade payables and related accounts | 23 803.00 | 16 217.00 | | 23 803.00 |
DY Tax and social security liabilities | 28 433.00 | 9 329.00 | | 28 433.00 |
EC TOTAL (IV) | 131 433.00 | 92 070.00 | | 131 433.00 |
EE Grand total (I to V) | 1 664 514.00 | 1 734 542.00 | | 1 664 514.00 |
EG Accrued income and payables due within one year | 129 033.00 | 92 070.00 | | 129 033.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 412 111.00 | | 412 111.00 | 412 111.00 |
FJ Net sales | 412 111.00 | | 412 111.00 | 412 111.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | | |
FQ Other income | | | 8.00 | |
FR Total operating income (I) | | | 412 119.00 | |
FW Other purchases and external expenses | | | 173 247.00 | |
FX Taxes, duties, and similar payments | | | 716.00 | |
FY Salaries and Wages | | | 24 998.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 12 763.00 | |
GE Other Expenses | | | 146.00 | |
GF Total Operating Expenses (II) | | | 211 869.00 | |
GG - OPERATING RESULT (I - II) | | | 200 250.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 24 528.00 | |
GL Other interest and similar income | | | 11 484.00 | |
GP Total financial income (V) | | | 36 011.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 36 011.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 236 261.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | | 10 200.00 | | |
HA Exceptional income from management transactions | | 155.00 | | |
HB Exceptional income from capital transactions | 2 000.00 | 15.00 | | 2 000.00 |
HD Total exceptional income (VII) | 2 000.00 | 170.00 | | 2 000.00 |
HE Exceptional expenses on management operations | 350.00 | 26 006.00 | | 350.00 |
HF Exceptional expenses on capital transactions | 252 303.00 | 15.00 | | 252 303.00 |
HG Exceptional depreciation and provisions | | 707.00 | | |
HH Total exceptional expenses (VIII) | 252 653.00 | 26 728.00 | | 252 653.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -250 653.00 | -26 558.00 | | -250 653.00 |
HL TOTAL REVENUE (I + III + V + VII) | 450 131.00 | 173 334.00 | | 450 131.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 464 522.00 | 210 904.00 | | 464 522.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -14 392.00 | -37 570.00 | | -14 392.00 |
| |
| 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 | 123 851.00 | | | 123 851.00 |
I3 DECREASES Total Financial Fixed Assets | | | 13 500.00 | |
I4 DECREASES Grand Total | | 7 000.00 | 116 851.00 | |
IO DECREASES Total including other intangible assets | | | 86 000.00 | |
IY DECREASES Total Tangible Fixed Assets | | 7 000.00 | 17 351.00 | |
KD ACQUISITIONS Total including other intangible assets | 86 000.00 | | | 86 000.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 24 351.00 | | | 24 351.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 13 500.00 | | | 13 500.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 59 182.00 | 12 763.00 | 5 975.00 | 59 182.00 |
PE DEPRECIATION Total including other intangible assets | 46 603.00 | 7 167.00 | | 46 603.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 12 579.00 | 5 596.00 | 5 975.00 | 12 579.00 |
| |
| 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 | 23 803.00 | 23 803.00 | | 23 803.00 |
8D Social Security and Other Social Organizations | 22 591.00 | 22 591.00 | | 22 591.00 |
UX Other trade receivables | 28 800.00 | 28 800.00 | | 28 800.00 |
VB VAT | 5 230.00 | 5 230.00 | | 5 230.00 |
VC Group and associates | 97 173.00 | 97 173.00 | | 97 173.00 |
VI Group and Associates | 76 797.00 | 76 797.00 | | 76 797.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 37 500.00 | 37 500.00 | | 37 500.00 |
VS Prepaid expenses | 18 000.00 | 18 000.00 | | 18 000.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 186 703.00 | 186 703.00 | | 186 703.00 |
VW VAT | 5 842.00 | 5 842.00 | | 5 842.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 129 033.00 | 129 033.00 | | 129 033.00 |
