| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 50 112.00 | 50 112.00 | | 50 112.00 |
AT Other tangible assets | 58 955.00 | 58 955.00 | | 58 955.00 |
BH Other financial assets | 5 429.00 | | 5 429.00 | 5 429.00 |
BJ TOTAL (I) | 114 496.00 | 109 067.00 | 5 429.00 | 114 496.00 |
BV Advances and down payments on orders | | | | |
BX Customers and related accounts | 883 150.00 | | 883 150.00 | 883 150.00 |
BZ Other receivables | 56 155.00 | | 56 153.00 | 56 155.00 |
CD Marketable securities | 4 016 400.00 | 248 400.00 | 3 768 000.00 | 4 016 400.00 |
CF Cash and cash equivalents | 109 128.00 | | 109 128.00 | 109 128.00 |
CH Prepaid expenses | 9 197.00 | | 9 197.00 | 9 197.00 |
CJ TOTAL (II) | 5 074 030.00 | 248 400.00 | 4 825 630.00 | 5 074 030.00 |
CO Grand total (0 to V) | 5 188 520.00 | 357 467.00 | 4 831 059.00 | 5 188 520.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 183 000.00 | 183 000.00 | | 183 000.00 |
DD Legal reserve (1) | 18 300.00 | 18 300.00 | | 18 300.00 |
DH Retained earnings | 3 765 201.00 | 3 775 475.00 | | 3 765 201.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 213 387.00 | -10 275.00 | | 213 387.00 |
DL TOTAL (I) | 4 179 888.00 | 3 966 501.00 | | 4 179 888.00 |
DV Miscellaneous Loans and Financial Debts (4) | 516 003.00 | 2 016 003.00 | | 516 003.00 |
DX Trade payables and related accounts | 75 149.00 | 91 215.00 | | 75 149.00 |
DY Tax and social security liabilities | 58 914.00 | 42 317.00 | | 58 914.00 |
EA Other liabilities | 1 105.00 | 5 565.00 | | 1 105.00 |
EC TOTAL (IV) | 651 171.00 | 2 155 100.00 | | 651 171.00 |
EE Grand total (I to V) | 4 831 059.00 | 6 121 600.00 | | 4 831 059.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 116 643.00 | | 116 643.00 | 116 643.00 |
FJ Net sales | 116 643.00 | | 116 643.00 | 116 643.00 |
FQ Other income | | | 4.00 | |
FR Total operating income (I) | | | 116 646.00 | |
FW Other purchases and external expenses | | | 261 263.00 | |
FX Taxes, duties, and similar payments | | | 11 819.00 | |
FY Salaries and Wages | | | 179 822.00 | |
FZ Social Security Contributions | | | 76 636.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 2 844.00 | |
GE Other Expenses | | | 1 503.00 | |
GF Total Operating Expenses (II) | | | 533 888.00 | |
GG - OPERATING RESULT (I - II) | | | -417 241.00 | |
GM Reversals of provisions and transfers of expenses | | | 65 600.00 | |
GO Net income from sales of marketable securities | | | 13 071.00 | |
GP Total financial income (V) | | | 78 671.00 | |
GQ Financial allocations to depreciation and provisions | | | 248 400.00 | |
GT Net expenses on sales of marketable securities | | | | |
GU Total financial expenses (VI) | | | 248 400.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -169 729.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -586 971.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 841 486.00 | | | 841 486.00 |
HD Total exceptional income (VII) | 841 486.00 | | | 841 486.00 |
HE Exceptional expenses on management operations | | 119.00 | | |
HH Total exceptional expenses (VIII) | | 119.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | 841 486.00 | -119.00 | | 841 486.00 |
HK Income tax | 41 128.00 | | | 41 128.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 036 803.00 | 730 111.00 | | 1 036 803.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 823 416.00 | 740 386.00 | | 823 416.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 213 387.00 | -10 275.00 | | 213 387.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 170 894.00 | 2 844.00 | 64 671.00 | 170 894.00 |
PE DEPRECIATION Total including other intangible assets | 50 112.00 | | | 50 112.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 120 782.00 | 2 844.00 | 64 671.00 | 120 782.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6X Other provisions for depreciation | 65 600.00 | 248 400.00 | 65 600.00 | 65 600.00 |
7B Total provisions for depreciation | 65 600.00 | 248 400.00 | 65 600.00 | 65 600.00 |
| |
| 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 | 516 003.00 | 516 003.00 | | 516 003.00 |
8B Suppliers and Related Accounts | 75 149.00 | 75 149.00 | | 75 149.00 |
8D Social Security and Other Social Organizations | 58 913.00 | 58 913.00 | | 58 913.00 |
8K Other liabilities (including liabilities related to repo transactions) | 1 105.00 | 1 105.00 | | 1 105.00 |
UT Other financial assets | 5 429.00 | | 5 429.00 | 5 429.00 |
VS Prepaid expenses | 948 502.00 | 948 502.00 | | 948 502.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 953 931.00 | 948 502.00 | 5 429.00 | 953 931.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 651 171.00 | 651 171.00 | | 651 171.00 |
| |
| 16 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
YP Average staff number | 3.00 | | | 3.00 |
