| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AR Technical installations, industrial equipment and tools | 610.00 | 610.00 | | 610.00 |
AT Other tangible assets | 6 338.00 | 6 338.00 | | 6 338.00 |
BD Other fixed assets | 914.00 | | 914.00 | 914.00 |
BH Other financial assets | 83.00 | | 83.00 | 83.00 |
BJ TOTAL (I) | 10 997.00 | 6 947.00 | 4 050.00 | 10 997.00 |
BR Intermediate and finished products | 477 306.00 | 429 575.00 | 47 731.00 | 477 306.00 |
BX Customers and related accounts | | | | |
BZ Other receivables | 825 650.00 | | 825 650.00 | 825 650.00 |
CF Cash and cash equivalents | 75 591.00 | | 75 591.00 | 75 591.00 |
CJ TOTAL (II) | 1 378 547.00 | 429 575.00 | 948 972.00 | 1 378 547.00 |
CO Grand total (0 to V) | 1 389 544.00 | 436 522.00 | 953 022.00 | 1 389 544.00 |
CU Other investments | 3 052.00 | | 3 052.00 | 3 052.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 622.00 | 7 622.00 | | 7 622.00 |
DD Legal reserve (1) | 762.00 | 762.00 | | 762.00 |
DE Statutory or contractual reserves | 230 043.00 | 206 628.00 | | 230 043.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 365 630.00 | 23 415.00 | | 365 630.00 |
DL TOTAL (I) | 604 057.00 | 238 427.00 | | 604 057.00 |
DV Miscellaneous Loans and Financial Debts (4) | 344 402.00 | 1 389 475.00 | | 344 402.00 |
DX Trade payables and related accounts | 4 563.00 | 5 866.00 | | 4 563.00 |
DY Tax and social security liabilities | | 103 684.00 | | |
EC TOTAL (IV) | 348 964.00 | 1 499 024.00 | | 348 964.00 |
EE Grand total (I to V) | 953 022.00 | 1 737 452.00 | | 953 022.00 |
EG Accrued income and payables due within one year | 348 964.00 | 1 499 024.00 | | 348 964.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 105.00 | |
FQ Other income | | | 2.00 | |
FR Total operating income (I) | | | 107.00 | |
FW Other purchases and external expenses | | | 14 971.00 | |
FX Taxes, duties, and similar payments | | | 519.00 | |
GA Operating Expenses - Depreciation and Amortization | | | | |
GE Other Expenses | | | 23 712.00 | |
GF Total Operating Expenses (II) | | | 39 201.00 | |
GG - OPERATING RESULT (I - II) | | | -39 094.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 394 659.00 | |
GL Other interest and similar income | | | 10 065.00 | |
GP Total financial income (V) | | | 404 724.00 | |
GR Interest and similar expenses | | | | |
GU Total financial expenses (VI) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | 404 724.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 365 630.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 105.00 | | | 105.00 |
A3 TOTAL ASSETS | 3.00 | | | 3.00 |
HB Exceptional income from capital transactions | | 11 560.00 | | |
HD Total exceptional income (VII) | | 11 560.00 | | |
HF Exceptional expenses on capital transactions | | 9 303.00 | | |
HH Total exceptional expenses (VIII) | | 9 303.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | 2 257.00 | | |
HK Income tax | | 106 067.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 404 831.00 | 161 737.00 | | 404 831.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 39 201.00 | 138 322.00 | | 39 201.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 365 630.00 | 23 415.00 | | 365 630.00 |
| |
| 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 | 10 997.00 | | | 10 997.00 |
I3 DECREASES Total Financial Fixed Assets | | | 4 050.00 | |
I4 DECREASES Grand Total | | | 10 997.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 6 947.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 6 947.00 | | | 6 947.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 4 050.00 | | | 4 050.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 6 947.00 | | | 6 947.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 6 947.00 | | | 6 947.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6N Inventories and work in progress | 429 575.00 | | | 429 575.00 |
7B Total provisions for depreciation | 429 575.00 | | | 429 575.00 |
7C Grand total | 429 575.00 | | | 429 575.00 |
| |
| 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 | 4 563.00 | 4 563.00 | | 4 563.00 |
UT Other financial assets | 83.00 | | 83.00 | 83.00 |
VB VAT | 5 343.00 | 5 343.00 | | 5 343.00 |
VC Group and associates | 704 113.00 | 704 113.00 | | 704 113.00 |
VI Group and Associates | 344 402.00 | 344 402.00 | | 344 402.00 |
VM Income taxes | 106 069.00 | 106 069.00 | | 106 069.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 10 125.00 | 10 125.00 | | 10 125.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 825 733.00 | 825 650.00 | 83.00 | 825 733.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 348 964.00 | 348 964.00 | | 348 964.00 |
