| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 6 407.00 | 6 407.00 | | 6 407.00 |
BB Receivables related to investments | 794 146.00 | | 794 146.00 | 794 146.00 |
BH Other financial assets | 3 179.00 | | 3 179.00 | 3 179.00 |
BJ TOTAL (I) | 1 216 609.00 | 6 407.00 | 1 210 202.00 | 1 216 609.00 |
BV Advances and down payments on orders | 3 450.00 | | 3 450.00 | 3 450.00 |
BX Customers and related accounts | 88 860.00 | | 88 860.00 | 88 860.00 |
BZ Other receivables | 254 446.00 | | 254 446.00 | 254 446.00 |
CD Marketable securities | 85 000.00 | | 85 000.00 | 85 000.00 |
CF Cash and cash equivalents | 716 638.00 | | 716 638.00 | 716 638.00 |
CH Prepaid expenses | 212.00 | | 212.00 | 212.00 |
CJ TOTAL (II) | 1 148 606.00 | | 1 148 606.00 | 1 148 606.00 |
CO Grand total (0 to V) | 2 365 215.00 | 6 407.00 | 2 358 809.00 | 2 365 215.00 |
CU Other investments | 412 878.00 | | 412 878.00 | 412 878.00 |
| |
| 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) | 5 644.00 | 5 644.00 | | 5 644.00 |
DG Other reserves | 1 722 422.00 | 1 568 402.00 | | 1 722 422.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 419 888.00 | 244 020.00 | | 419 888.00 |
DL TOTAL (I) | 2 187 955.00 | 1 858 067.00 | | 2 187 955.00 |
DU Loans and Debts from Credit Institutions (3) | 68 257.00 | 112 586.00 | | 68 257.00 |
DV Miscellaneous Loans and Financial Debts (4) | 31 103.00 | 78 838.00 | | 31 103.00 |
DX Trade payables and related accounts | | 14 981.00 | | |
DY Tax and social security liabilities | 68 718.00 | 52 646.00 | | 68 718.00 |
EA Other liabilities | 2 776.00 | 24 838.00 | | 2 776.00 |
EC TOTAL (IV) | 170 854.00 | 283 888.00 | | 170 854.00 |
EE Grand total (I to V) | 2 358 809.00 | 2 141 955.00 | | 2 358 809.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 242 602.00 | | 242 602.00 | 242 602.00 |
FJ Net sales | 242 602.00 | | 242 602.00 | 242 602.00 |
FQ Other income | | | 50.00 | |
FR Total operating income (I) | | | 242 652.00 | |
FW Other purchases and external expenses | | | 206 878.00 | |
FX Taxes, duties, and similar payments | | | 1 672.00 | |
FY Salaries and Wages | | | 79 666.00 | |
FZ Social Security Contributions | | | 40 468.00 | |
GE Other Expenses | | | 4.00 | |
GF Total Operating Expenses (II) | | | 328 688.00 | |
GG - OPERATING RESULT (I - II) | | | -86 037.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 245 493.00 | |
GM Reversals of provisions and transfers of expenses | | | 2 159.00 | |
GP Total financial income (V) | | | 247 652.00 | |
GR Interest and similar expenses | | | 2 130.00 | |
GU Total financial expenses (VI) | | | 2 130.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 245 522.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 159 485.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 66 826.00 | | | 66 826.00 |
HB Exceptional income from capital transactions | 845 598.00 | | | 845 598.00 |
HD Total exceptional income (VII) | 912 424.00 | | | 912 424.00 |
HE Exceptional expenses on management operations | 330.00 | 70.00 | | 330.00 |
HF Exceptional expenses on capital transactions | 590 897.00 | | | 590 897.00 |
HH Total exceptional expenses (VIII) | 591 227.00 | 70.00 | | 591 227.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 321 197.00 | -70.00 | | 321 197.00 |
HK Income tax | 60 794.00 | 35 068.00 | | 60 794.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 402 728.00 | 467 564.00 | | 1 402 728.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 982 840.00 | 223 544.00 | | 982 840.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 419 888.00 | 244 020.00 | | 419 888.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 6 407.00 | | | 6 407.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 6 407.00 | | | 6 407.00 |
| |
| 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 | 31 103.00 | 31 103.00 | | 31 103.00 |
8D Social Security and Other Social Organizations | 68 718.00 | 68 718.00 | | 68 718.00 |
8K Other liabilities (including liabilities related to repo transactions) | 2 776.00 | 2 776.00 | | 2 776.00 |
UT Other financial assets | 797 325.00 | | 797 325.00 | 797 325.00 |
VG Loans with a maturity of up to one year at origin | 68 257.00 | 45 466.00 | 22 791.00 | 68 257.00 |
VS Prepaid expenses | 343 519.00 | 343 519.00 | | 343 519.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 140 843.00 | 343 519.00 | 797 325.00 | 1 140 843.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 170 854.00 | 148 063.00 | 22 791.00 | 170 854.00 |
