| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 11 716.00 | 5 003.00 | 6 713.00 | 11 716.00 |
BJ TOTAL (I) | 2 095 752.00 | 5 003.00 | 2 090 749.00 | 2 095 752.00 |
BL Raw materials, supplies | 723 942.00 | | 723 942.00 | 723 942.00 |
BX Customers and related accounts | 720 000.00 | | 720 000.00 | 720 000.00 |
BZ Other receivables | 1 177 758.00 | | 1 177 758.00 | 1 177 758.00 |
CD Marketable securities | 291 000.00 | 110 631.00 | 180 369.00 | 291 000.00 |
CF Cash and cash equivalents | 271 587.00 | | 271 587.00 | 271 587.00 |
CH Prepaid expenses | 1 720.00 | | 1 720.00 | 1 720.00 |
CJ TOTAL (II) | 3 186 007.00 | 110 631.00 | 3 075 376.00 | 3 186 007.00 |
CO Grand total (0 to V) | 5 281 759.00 | 115 634.00 | 5 166 125.00 | 5 281 759.00 |
CU Other investments | 2 084 036.00 | | 2 084 036.00 | 2 084 036.00 |
| |
| 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) | 4 000.00 | 4 000.00 | | 4 000.00 |
DG Other reserves | 4 487 620.00 | 3 887 401.00 | | 4 487 620.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 369 030.00 | 814 505.00 | | 369 030.00 |
DL TOTAL (I) | 4 900 650.00 | 4 745 906.00 | | 4 900 650.00 |
DU Loans and Debts from Credit Institutions (3) | 5 414.00 | 8 809.00 | | 5 414.00 |
DV Miscellaneous Loans and Financial Debts (4) | 5 987.00 | 14 230.00 | | 5 987.00 |
DX Trade payables and related accounts | 24 782.00 | 36 316.00 | | 24 782.00 |
DY Tax and social security liabilities | 229 292.00 | 93 661.00 | | 229 292.00 |
EC TOTAL (IV) | 265 475.00 | 153 016.00 | | 265 475.00 |
EE Grand total (I to V) | 5 166 125.00 | 4 898 922.00 | | 5 166 125.00 |
EG Accrued income and payables due within one year | 265 475.00 | 147 602.00 | | 265 475.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 600 000.00 | | 600 000.00 | 600 000.00 |
FJ Net sales | 600 000.00 | | 600 000.00 | 600 000.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 138.00 | |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 600 139.00 | |
FW Other purchases and external expenses | | | 49 035.00 | |
FX Taxes, duties, and similar payments | | | 1 053.00 | |
FY Salaries and Wages | | | 47 332.00 | |
FZ Social Security Contributions | | | 20 672.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 2 544.00 | |
GE Other Expenses | | | 3.00 | |
GF Total Operating Expenses (II) | | | 120 639.00 | |
GG - OPERATING RESULT (I - II) | | | 479 500.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 56 282.00 | |
GL Other interest and similar income | | | 52 583.00 | |
GM Reversals of provisions and transfers of expenses | | | 68 603.00 | |
GP Total financial income (V) | | | 177 468.00 | |
GQ Financial allocations to depreciation and provisions | | | 11 063.00 | |
GR Interest and similar expenses | | | 356.00 | |
GU Total financial expenses (VI) | | | 110 987.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 66 481.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 545 982.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 138.00 | | | 138.00 |
HE Exceptional expenses on management operations | 33 541.00 | 1 622.00 | | 33 541.00 |
HF Exceptional expenses on capital transactions | 40.00 | | | 40.00 |
HH Total exceptional expenses (VIII) | 33 581.00 | 1 622.00 | | 33 581.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -33 581.00 | -1 622.00 | | -33 581.00 |
HK Income tax | 143 371.00 | 162 391.00 | | 143 371.00 |
HL TOTAL REVENUE (I + III + V + VII) | 777 607.00 | 1 171 026.00 | | 777 607.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 408 578.00 | 356 521.00 | | 408 578.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 369 030.00 | 814 505.00 | | 369 030.00 |
HP References: Equipment leasing | | 2 869.00 | | |
| |
| 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 | 2 085 792.00 | | 10 000.00 | 2 085 792.00 |
I3 DECREASES Total Financial Fixed Assets | | 40.00 | 2 084 036.00 | |
I4 DECREASES Grand Total | | 40.00 | 2 095 752.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 11 716.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 11 716.00 | | | 11 716.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 074 076.00 | | 10 000.00 | 2 074 076.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 2 459.00 | 2 543.00 | | 2 459.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 2 459.00 | 2 543.00 | | 2 459.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6X Other provisions for depreciation | | | 68 603.00 | |
7B Total provisions for depreciation | | | 68 603.00 | |
7C Grand total | | | 68 603.00 | |
UE of which provisions and reversals: - Operating | | | 68 603.00 | |
UG - Financial | | 110 631.00 | | |
| |
| 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 | 24 782.00 | 24 782.00 | | 24 782.00 |
8C Staff and Related Accounts | 2 460.00 | 2 460.00 | | 2 460.00 |
8D Social Security and Other Social Organizations | 21 223.00 | 21 223.00 | | 21 223.00 |
8E Income Taxes | 65 367.00 | 65 367.00 | | 65 367.00 |
UX Other trade receivables | 720 000.00 | 720 000.00 | | 720 000.00 |
VB VAT | 2 021.00 | 2 021.00 | | 2 021.00 |
VC Group and associates | 787 611.00 | 787 611.00 | | 787 611.00 |
VH Loans with a maturity of more than one year at origin | 5 414.00 | 5 414.00 | | 5 414.00 |
VI Group and Associates | 5 987.00 | 5 987.00 | | 5 987.00 |
VK Loans repaid during the year | 3 394.00 | | | 3 394.00 |
VQ Other Taxes, Duties, and Similar Debts | 1 417.00 | 1 417.00 | | 1 417.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 388 124.00 | 388 124.00 | | 388 124.00 |
VS Prepaid expenses | 1 720.00 | 1 720.00 | | 1 720.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 899 478.00 | 1 899 478.00 | | 1 899 478.00 |
VW VAT | 138 824.00 | 138 824.00 | | 138 824.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 265 475.00 | 265 475.00 | | 265 475.00 |
