| |
| 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 | 5 015.00 | 164.00 | 4 851.00 | 5 015.00 |
BH Other financial assets | 1 400.00 | | 1 400.00 | 1 400.00 |
BJ TOTAL (I) | 408 697.00 | 164.00 | 408 533.00 | 408 697.00 |
BX Customers and related accounts | 139 028.00 | | 139 028.00 | 139 028.00 |
BZ Other receivables | 160 554.00 | | 160 554.00 | 160 554.00 |
CF Cash and cash equivalents | 12 716.00 | | 12 716.00 | 12 716.00 |
CH Prepaid expenses | | | | |
CJ TOTAL (II) | 312 298.00 | | 312 298.00 | 312 298.00 |
CO Grand total (0 to V) | 720 995.00 | 164.00 | 720 831.00 | 720 995.00 |
CU Other investments | 402 282.00 | | 402 282.00 | 402 282.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 240 000.00 | 240 000.00 | | 240 000.00 |
DD Legal reserve (1) | 443.00 | | | 443.00 |
DG Other reserves | 8 415.00 | | | 8 415.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 16 068.00 | 8 858.00 | | 16 068.00 |
DK Regulated provisions | 29 312.00 | 10 766.00 | | 29 312.00 |
DL TOTAL (I) | 294 238.00 | 259 624.00 | | 294 238.00 |
DV Miscellaneous Loans and Financial Debts (4) | 14 936.00 | 24 982.00 | | 14 936.00 |
DW Advances and down payments received on current orders | | 20 000.00 | | |
DX Trade payables and related accounts | 67 081.00 | 162 415.00 | | 67 081.00 |
DY Tax and social security liabilities | 181 639.00 | 112 664.00 | | 181 639.00 |
DZ Fixed asset liabilities and related accounts | 150 000.00 | 150 000.00 | | 150 000.00 |
EA Other liabilities | 12 936.00 | | | 12 936.00 |
EC TOTAL (IV) | 426 593.00 | 470 061.00 | | 426 593.00 |
EE Grand total (I to V) | 720 831.00 | 729 684.00 | | 720 831.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 497 343.00 | | 497 343.00 | 497 343.00 |
FJ Net sales | 497 343.00 | | 497 343.00 | 497 343.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 229 326.00 | |
FQ Other income | | | 4.00 | |
FR Total operating income (I) | | | 726 674.00 | |
FW Other purchases and external expenses | | | 179 533.00 | |
FX Taxes, duties, and similar payments | | | 2 447.00 | |
FY Salaries and Wages | | | 234 062.00 | |
FZ Social Security Contributions | | | 95 120.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 164.00 | |
GE Other Expenses | | | 300.00 | |
GF Total Operating Expenses (II) | | | 511 627.00 | |
GG - OPERATING RESULT (I - II) | | | 215 047.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 800.00 | |
GL Other interest and similar income | | | | |
GP Total financial income (V) | | | 800.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 800.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 215 847.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 5 000.00 | | | 5 000.00 |
HD Total exceptional income (VII) | 5 000.00 | | | 5 000.00 |
HE Exceptional expenses on management operations | | 20 613.00 | | |
HF Exceptional expenses on capital transactions | 183 397.00 | | | 183 397.00 |
HG Exceptional depreciation and provisions | 18 546.00 | 10 766.00 | | 18 546.00 |
HH Total exceptional expenses (VIII) | 201 943.00 | 31 379.00 | | 201 943.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -196 943.00 | -31 379.00 | | -196 943.00 |
HK Income tax | 2 836.00 | 1 563.00 | | 2 836.00 |
HL TOTAL REVENUE (I + III + V + VII) | 732 474.00 | 377 695.00 | | 732 474.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 716 406.00 | 368 838.00 | | 716 406.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 16 068.00 | 8 858.00 | | 16 068.00 |
| |
| 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 | 403 682.00 | | 5 015.00 | 403 682.00 |
I3 DECREASES Total Financial Fixed Assets | | | 403 682.00 | |
I4 DECREASES Grand Total | | | 408 697.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 5 015.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | | | 5 015.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 403 682.00 | | | 403 682.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 164.00 | | | 164.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 164.00 | | | 164.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 10 766.00 | 18 546.00 | | 10 766.00 |
7C Grand total | 10 766.00 | 18 546.00 | | 10 766.00 |
| |
| 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 | 67 081.00 | 67 081.00 | | 67 081.00 |
8C Staff and Related Accounts | 49 549.00 | 49 549.00 | | 49 549.00 |
8D Social Security and Other Social Organizations | 90 862.00 | 90 862.00 | | 90 862.00 |
8E Income Taxes | 2 836.00 | 2 836.00 | | 2 836.00 |
8J Fixed Asset Liabilities and Related Accounts | 150 000.00 | 150 000.00 | | 150 000.00 |
8K Other liabilities (including liabilities related to repo transactions) | 12 936.00 | 12 936.00 | | 12 936.00 |
UT Other financial assets | 1 400.00 | | 1 400.00 | 1 400.00 |
UX Other trade receivables | 139 028.00 | 139 028.00 | | 139 028.00 |
UY Staff and related accounts | 1 787.00 | 1 787.00 | | 1 787.00 |
VB VAT | 13 750.00 | 13 750.00 | | 13 750.00 |
VC Group and associates | 90 450.00 | 90 450.00 | | 90 450.00 |
VI Group and Associates | 14 936.00 | 14 936.00 | | 14 936.00 |
VQ Other Taxes, Duties, and Similar Debts | 4 911.00 | 4 911.00 | | 4 911.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 54 568.00 | 54 568.00 | | 54 568.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 300 982.00 | 299 582.00 | 1 400.00 | 300 982.00 |
VW VAT | 33 481.00 | 33 481.00 | | 33 481.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 426 593.00 | 426 593.00 | | 426 593.00 |
