| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 2 590.00 | 1 761.00 | 829.00 | 2 590.00 |
BJ TOTAL (I) | 1 186 265.00 | 1 761.00 | 1 184 504.00 | 1 186 265.00 |
BV Advances and down payments on orders | | | | |
BX Customers and related accounts | 24 000.00 | | 24 000.00 | 24 000.00 |
BZ Other receivables | 667.00 | | 667.00 | 667.00 |
CD Marketable securities | 20 790.00 | | 20 790.00 | 20 790.00 |
CF Cash and cash equivalents | 36 696.00 | | 36 696.00 | 36 696.00 |
CJ TOTAL (II) | 82 153.00 | | 82 153.00 | 82 153.00 |
CO Grand total (0 to V) | 1 268 418.00 | 1 761.00 | 1 266 657.00 | 1 268 418.00 |
CS Evaluated investments - equity method | 1 183 675.00 | | 1 183 675.00 | 1 183 675.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | 10 000.00 | | 10 000.00 |
DB Share, merger, contribution premiums, etc. | 45 000.00 | 45 000.00 | | 45 000.00 |
DD Legal reserve (1) | 1 000.00 | 1 000.00 | | 1 000.00 |
DG Other reserves | 11 258.00 | | | 11 258.00 |
DH Retained earnings | 137 033.00 | 137 033.00 | | 137 033.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 8 135.00 | 11 258.00 | | 8 135.00 |
DK Regulated provisions | 214.00 | | | 214.00 |
DL TOTAL (I) | 212 640.00 | 204 291.00 | | 212 640.00 |
DV Miscellaneous Loans and Financial Debts (4) | 680 977.00 | 48 530.00 | | 680 977.00 |
DX Trade payables and related accounts | 2 880.00 | 1 908.00 | | 2 880.00 |
DY Tax and social security liabilities | 20 161.00 | 2 357.00 | | 20 161.00 |
DZ Fixed asset liabilities and related accounts | 350 000.00 | | | 350 000.00 |
EC TOTAL (IV) | 1 054 017.00 | 52 794.00 | | 1 054 017.00 |
EE Grand total (I to V) | 1 266 657.00 | 257 085.00 | | 1 266 657.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | | | 4 197.00 | |
FD Production sold - goods | | | 30 690.00 | |
FJ Net sales | | | 34 887.00 | |
FQ Other income | | | 988.00 | |
FR Total operating income (I) | | | 35 875.00 | |
FS Purchases of goods (including customs duties) | | | 3 333.00 | |
FW Other purchases and external expenses | | | 7 529.00 | |
FX Taxes, duties, and similar payments | | | 334.00 | |
GB Operating Expenses - Provisions | | | 759.00 | |
GF Total Operating Expenses (II) | | | 11 954.00 | |
GG - OPERATING RESULT (I - II) | | | 23 920.00 | |
GP Total financial income (V) | | | -3 638.00 | |
GU Total financial expenses (VI) | | | 1 147.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -4 785.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 19 135.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HD Total exceptional income (VII) | 15 100.00 | | | 15 100.00 |
HH Total exceptional expenses (VIII) | 9 559.00 | | | 9 559.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 5 541.00 | | | 5 541.00 |
HK Income tax | 16 542.00 | 1 987.00 | | 16 542.00 |
HL TOTAL REVENUE (I + III + V + VII) | 47 337.00 | 31 271.00 | | 47 337.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 39 202.00 | 20 013.00 | | 39 202.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 8 135.00 | 11 258.00 | | 8 135.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 1 131.00 | 1 474.00 | 844.00 | 1 131.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 1 131.00 | 1 474.00 | 844.00 | 1 131.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | | 214.00 | | |
7C Grand total | | 214.00 | | |
UJ - Exceptional | | 214.00 | | |
| |
| 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 | 651 147.00 | 651 147.00 | | 651 147.00 |
8B Suppliers and Related Accounts | 2 880.00 | 2 880.00 | | 2 880.00 |
8D Social Security and Other Social Organizations | 20 161.00 | 20 161.00 | | 20 161.00 |
8J Fixed Asset Liabilities and Related Accounts | 350 000.00 | 350 000.00 | | 350 000.00 |
UL Receivables related to investments | 366 000.00 | | 366 000.00 | 366 000.00 |
UX Other trade receivables | 24 000.00 | 24 000.00 | | 24 000.00 |
VI Group and Associates | 29 830.00 | 29 830.00 | | 29 830.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 667.00 | 667.00 | | 667.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 390 667.00 | 24 667.00 | 366 000.00 | 390 667.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 054 017.00 | 1 054 017.00 | | 1 054 017.00 |
