| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BV Advances and down payments on orders | 704.00 | | 704.00 | 704.00 |
BX Customers and related accounts | 10 694.00 | 3 049.00 | 7 644.00 | 10 694.00 |
BZ Other receivables | 9 579 652.00 | | 9 579 652.00 | 9 579 652.00 |
CD Marketable securities | 1 000 000.00 | | 1 000 000.00 | 1 000 000.00 |
CF Cash and cash equivalents | 426 503.00 | | 426 503.00 | 426 503.00 |
CJ TOTAL (II) | 11 017 554.00 | 3 049.00 | 11 014 505.00 | 11 017 554.00 |
CO Grand total (0 to V) | 11 017 554.00 | 3 049.00 | 11 014 505.00 | 11 017 554.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 3 824 000.00 | 3 824 000.00 | | 3 824 000.00 |
DB Share, merger, contribution premiums, etc. | 66 541.00 | 66 541.00 | | 66 541.00 |
DD Legal reserve (1) | 382 400.00 | 382 400.00 | | 382 400.00 |
DH Retained earnings | 6 602 679.00 | 6 616 012.00 | | 6 602 679.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 938.00 | -13 332.00 | | 938.00 |
DL TOTAL (I) | 10 876 560.00 | 10 875 621.00 | | 10 876 560.00 |
DV Miscellaneous Loans and Financial Debts (4) | 126 829.00 | 38 152.00 | | 126 829.00 |
DX Trade payables and related accounts | 7 943.00 | 39 653.00 | | 7 943.00 |
DY Tax and social security liabilities | 3 172.00 | 1 536.00 | | 3 172.00 |
EB Prepaid income (2) | | 2.00 | | |
EC TOTAL (IV) | 137 944.00 | 79 345.00 | | 137 944.00 |
EE Grand total (I to V) | 11 014 505.00 | 10 954 966.00 | | 11 014 505.00 |
EG Accrued income and payables due within one year | 137 944.00 | 79 345.00 | | 137 944.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 25 794.00 | | 25 794.00 | 25 794.00 |
FJ Net sales | 25 794.00 | | 25 794.00 | 25 794.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 3 386.00 | |
FR Total operating income (I) | | | 29 180.00 | |
FW Other purchases and external expenses | | | 28 836.00 | |
FX Taxes, duties, and similar payments | | | 457.00 | |
GF Total Operating Expenses (II) | | | 29 293.00 | |
GG - OPERATING RESULT (I - II) | | | -113.00 | |
GO Net income from sales of marketable securities | | | 1 052.00 | |
GP Total financial income (V) | | | 1 052.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 1 052.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 938.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 30 232.00 | 25 875.00 | | 30 232.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 29 294.00 | 39 207.00 | | 29 294.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 938.00 | -13 332.00 | | 938.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8D Social Security and Other Social Organizations | 1 000.00 | 1 000.00 | | 1 000.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 11 000.00 | 11 000.00 | | 11 000.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 11 000.00 | 11 000.00 | | 11 000.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 000.00 | 1 000.00 | | 1 000.00 |
