| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 357 690.00 | 178 024.00 | 179 666.00 | 357 690.00 |
BJ TOTAL (I) | 6 650 058.00 | 178 024.00 | 6 472 034.00 | 6 650 058.00 |
BV Advances and down payments on orders | | | | |
BZ Other receivables | 7 365 076.00 | | 7 365 076.00 | 7 365 076.00 |
CF Cash and cash equivalents | 150 493.00 | | 150 493.00 | 150 493.00 |
CH Prepaid expenses | 74.00 | | 74.00 | 74.00 |
CJ TOTAL (II) | 7 515 642.00 | | 7 515 642.00 | 7 515 642.00 |
CO Grand total (0 to V) | 14 165 701.00 | 178 024.00 | 13 987 676.00 | 14 165 701.00 |
CU Other investments | 6 292 368.00 | | 6 292 368.00 | 6 292 368.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 4 592 000.00 | 4 592 000.00 | | 4 592 000.00 |
DD Legal reserve (1) | 459 200.00 | 459 200.00 | | 459 200.00 |
DE Statutory or contractual reserves | 6 162 146.00 | 5 965 911.00 | | 6 162 146.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 167 639.00 | 196 235.00 | | 167 639.00 |
DK Regulated provisions | 5 597.00 | 3 421.00 | | 5 597.00 |
DL TOTAL (I) | 11 386 582.00 | 11 216 767.00 | | 11 386 582.00 |
DU Loans and Debts from Credit Institutions (3) | 123 007.00 | 462 980.00 | | 123 007.00 |
DV Miscellaneous Loans and Financial Debts (4) | 828 304.00 | 824 544.00 | | 828 304.00 |
DX Trade payables and related accounts | 2 497.00 | 47 673.00 | | 2 497.00 |
DY Tax and social security liabilities | 51 682.00 | 23 998.00 | | 51 682.00 |
EA Other liabilities | 1 595 605.00 | 792 214.00 | | 1 595 605.00 |
EC TOTAL (IV) | 2 601 094.00 | 2 151 409.00 | | 2 601 094.00 |
EE Grand total (I to V) | 13 987 676.00 | 13 368 177.00 | | 13 987 676.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 3 600.00 | | 3 600.00 | 3 600.00 |
FJ Net sales | 3 600.00 | | 3 600.00 | 3 600.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 26 500.00 | |
FQ Other income | | | 8.00 | |
FR Total operating income (I) | | | 30 108.00 | |
FW Other purchases and external expenses | | | 99 394.00 | |
FX Taxes, duties, and similar payments | | | 32 628.00 | |
FY Salaries and Wages | | | 135 001.00 | |
FZ Social Security Contributions | | | 83 046.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 65 087.00 | |
GE Other Expenses | | | 2.00 | |
GF Total Operating Expenses (II) | | | 415 157.00 | |
GG - OPERATING RESULT (I - II) | | | -385 049.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 500 000.00 | |
GK Income from other securities and fixed asset receivables | | | 78 769.00 | |
GP Total financial income (V) | | | 578 769.00 | |
GR Interest and similar expenses | | | 23 320.00 | |
GU Total financial expenses (VI) | | | 23 320.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 555 449.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 170 400.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | | 1 055.00 | | |
HB Exceptional income from capital transactions | | 250.00 | | |
HC Reversals of provisions and transfers of expenses | | 48 370.00 | | |
HD Total exceptional income (VII) | | 49 675.00 | | |
HE Exceptional expenses on management operations | 585.00 | 6 791.00 | | 585.00 |
HF Exceptional expenses on capital transactions | | 250.00 | | |
HG Exceptional depreciation and provisions | 2 176.00 | 2 176.00 | | 2 176.00 |
HH Total exceptional expenses (VIII) | 2 761.00 | 9 217.00 | | 2 761.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -2 761.00 | 40 458.00 | | -2 761.00 |
HL TOTAL REVENUE (I + III + V + VII) | 608 877.00 | 657 118.00 | | 608 877.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 441 238.00 | 460 883.00 | | 441 238.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 167 639.00 | 196 235.00 | | 167 639.00 |
| |
| 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 | 6 649 967.00 | | 931.00 | 6 649 967.00 |
I3 DECREASES Total Financial Fixed Assets | | | 6 292 368.00 | |
I4 DECREASES Grand Total | | 839.00 | 6 650 058.00 | |
IY DECREASES Total Tangible Fixed Assets | | 839.00 | 357 690.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 357 599.00 | | 931.00 | 357 599.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 6 292 368.00 | | | 6 292 368.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 113 777.00 | 65 087.00 | 839.00 | 113 777.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 113 777.00 | 65 087.00 | 839.00 | 113 777.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 3 421.00 | 2 176.00 | | 3 421.00 |
7C Grand total | 3 421.00 | 2 176.00 | | 3 421.00 |
UJ - Exceptional | | 2 176.00 | | |
| |
| 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 | 43.00 | 43.00 | | 43.00 |
8B Suppliers and Related Accounts | 2 497.00 | 2 497.00 | | 2 497.00 |
8C Staff and Related Accounts | 4 683.00 | 4 683.00 | | 4 683.00 |
8D Social Security and Other Social Organizations | 33 499.00 | 33 499.00 | | 33 499.00 |
8K Other liabilities (including liabilities related to repo transactions) | 1 595 605.00 | 1 595 605.00 | | 1 595 605.00 |
VB VAT | 910.00 | 910.00 | | 910.00 |
VC Group and associates | 7 363 548.00 | 7 363 548.00 | | 7 363 548.00 |
VH Loans with a maturity of more than one year at origin | 123 007.00 | 102 841.00 | 20 166.00 | 123 007.00 |
VI Group and Associates | 828 261.00 | 828 261.00 | | 828 261.00 |
VK Loans repaid during the year | 339 974.00 | | | 339 974.00 |
VQ Other Taxes, Duties, and Similar Debts | 6 487.00 | 6 487.00 | | 6 487.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 618.00 | 618.00 | | 618.00 |
VS Prepaid expenses | 74.00 | 74.00 | | 74.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 7 365 150.00 | 7 365 150.00 | | 7 365 150.00 |
VW VAT | 7 013.00 | 7 013.00 | | 7 013.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 2 601 094.00 | 2 580 929.00 | 20 166.00 | 2 601 094.00 |
| |
| 11 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
YP Average staff number | 1.00 | | | 1.00 |
