| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 236.00 | 236.00 | | 236.00 |
AT Other tangible assets | 55 176.00 | 26 590.00 | 28 586.00 | 55 176.00 |
BJ TOTAL (I) | 655 373.00 | 26 826.00 | 628 547.00 | 655 373.00 |
BV Advances and down payments on orders | | | | |
BX Customers and related accounts | 72 759.00 | | 72 759.00 | 72 759.00 |
BZ Other receivables | 4 017.00 | | 4 017.00 | 4 017.00 |
CF Cash and cash equivalents | 1 565 030.00 | | 1 565 030.00 | 1 565 030.00 |
CH Prepaid expenses | 8 274.00 | | 8 274.00 | 8 274.00 |
CJ TOTAL (II) | 1 650 080.00 | | 1 650 080.00 | 1 650 080.00 |
CO Grand total (0 to V) | 2 305 453.00 | 26 826.00 | 2 278 627.00 | 2 305 453.00 |
CU Other investments | 599 961.00 | | 599 961.00 | 599 961.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 25 000.00 | 25 000.00 | | 25 000.00 |
DB Share, merger, contribution premiums, etc. | 35 000.00 | 35 000.00 | | 35 000.00 |
DD Legal reserve (1) | 2 500.00 | 2 500.00 | | 2 500.00 |
DG Other reserves | 1 919 254.00 | 1 952 025.00 | | 1 919 254.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -21 354.00 | -32 771.00 | | -21 354.00 |
DL TOTAL (I) | 1 960 400.00 | 1 981 754.00 | | 1 960 400.00 |
DU Loans and Debts from Credit Institutions (3) | 35 300.00 | 50 191.00 | | 35 300.00 |
DV Miscellaneous Loans and Financial Debts (4) | 212 650.00 | 17 971.00 | | 212 650.00 |
DX Trade payables and related accounts | 4 785.00 | 8 765.00 | | 4 785.00 |
DY Tax and social security liabilities | 44 548.00 | 12 045.00 | | 44 548.00 |
EA Other liabilities | 20 945.00 | | | 20 945.00 |
EC TOTAL (IV) | 318 227.00 | 88 971.00 | | 318 227.00 |
EE Grand total (I to V) | 2 278 627.00 | 2 070 725.00 | | 2 278 627.00 |
EG Accrued income and payables due within one year | 297 974.00 | 53 695.00 | | 297 974.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 186 546.00 | | 186 546.00 | 186 546.00 |
FJ Net sales | 186 546.00 | | 186 546.00 | 186 546.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 12 673.00 | |
FR Total operating income (I) | | | 199 219.00 | |
FW Other purchases and external expenses | | | 21 177.00 | |
FX Taxes, duties, and similar payments | | | 17 939.00 | |
FY Salaries and Wages | | | 113 000.00 | |
FZ Social Security Contributions | | | 58 204.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 12 893.00 | |
GF Total Operating Expenses (II) | | | 223 214.00 | |
GG - OPERATING RESULT (I - II) | | | -23 995.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 1 260.00 | |
GL Other interest and similar income | | | 3 256.00 | |
GP Total financial income (V) | | | 4 516.00 | |
GR Interest and similar expenses | | | 1 816.00 | |
GU Total financial expenses (VI) | | | 1 816.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 2 699.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -21 295.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 59.00 | | | 59.00 |
HH Total exceptional expenses (VIII) | 59.00 | | | 59.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -59.00 | | | -59.00 |
HL TOTAL REVENUE (I + III + V + VII) | 203 735.00 | 207 499.00 | | 203 735.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 225 089.00 | 240 271.00 | | 225 089.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -21 354.00 | -32 771.00 | | -21 354.00 |
| |
| 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 | 655 373.00 | | | 655 373.00 |
I3 DECREASES Total Financial Fixed Assets | | | 599 961.00 | |
I4 DECREASES Grand Total | | | 655 373.00 | |
IO DECREASES Total including other intangible assets | | | 236.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 55 176.00 | |
KD ACQUISITIONS Total including other intangible assets | 236.00 | | | 236.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 55 176.00 | | | 55 176.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 599 961.00 | | | 599 961.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 13 933.00 | 12 893.00 | | 13 933.00 |
PE DEPRECIATION Total including other intangible assets | 223.00 | 13.00 | | 223.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 13 709.00 | 12 881.00 | | 13 709.00 |
| |
| 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 | 4 785.00 | 4 785.00 | | 4 785.00 |
8D Social Security and Other Social Organizations | 44 548.00 | 44 548.00 | | 44 548.00 |
8K Other liabilities (including liabilities related to repo transactions) | 20 944.00 | 20 944.00 | | 20 944.00 |
UX Other trade receivables | 72 759.00 | 72 759.00 | | 72 759.00 |
VH Loans with a maturity of more than one year at origin | 35 300.00 | 15 046.00 | 20 254.00 | 35 300.00 |
VI Group and Associates | 212 650.00 | 212 650.00 | | 212 650.00 |
VK Loans repaid during the year | 14 881.00 | | | 14 881.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 4 017.00 | 4 017.00 | | 4 017.00 |
VS Prepaid expenses | 8 274.00 | 8 274.00 | | 8 274.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 85 050.00 | 85 050.00 | | 85 050.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 318 227.00 | 297 974.00 | 20 254.00 | 318 227.00 |
