| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 8 686.00 | 6 080.00 | 2 606.00 | 8 686.00 |
AF Concessions, Patents and Similar Rights | 24 000.00 | 24 000.00 | | 24 000.00 |
AR Technical installations, industrial equipment and tools | 7 033.00 | 4 746.00 | 2 287.00 | 7 033.00 |
AT Other tangible assets | 4 240.00 | 2 310.00 | 1 930.00 | 4 240.00 |
BJ TOTAL (I) | 8 869 562.00 | 37 136.00 | 8 832 426.00 | 8 869 562.00 |
BL Raw materials, supplies | 28 083.00 | | 28 083.00 | 28 083.00 |
BT Goods | 6 105.00 | | 6 105.00 | 6 105.00 |
BX Customers and related accounts | 39 315.00 | | 39 315.00 | 39 315.00 |
BZ Other receivables | 313 325.00 | | 313 325.00 | 313 325.00 |
CF Cash and cash equivalents | 370 506.00 | | 370 506.00 | 370 506.00 |
CH Prepaid expenses | 12 731.00 | | 12 731.00 | 12 731.00 |
CJ TOTAL (II) | 770 065.00 | | 770 065.00 | 770 065.00 |
CO Grand total (0 to V) | 9 639 627.00 | 37 136.00 | 9 602 491.00 | 9 639 627.00 |
CU Other investments | 8 825 603.00 | | 8 825 603.00 | 8 825 603.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 000 000.00 | 7 000 000.00 | | 7 000 000.00 |
DG Other reserves | 1 298 246.00 | 1 052 838.00 | | 1 298 246.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 230 371.00 | 245 408.00 | | 230 371.00 |
DL TOTAL (I) | 8 528 616.00 | 8 298 246.00 | | 8 528 616.00 |
DU Loans and Debts from Credit Institutions (3) | 728.00 | 500 879.00 | | 728.00 |
DV Miscellaneous Loans and Financial Debts (4) | 590 012.00 | | | 590 012.00 |
DX Trade payables and related accounts | 266 632.00 | 247 412.00 | | 266 632.00 |
DY Tax and social security liabilities | 190 971.00 | 343 866.00 | | 190 971.00 |
EA Other liabilities | 25 532.00 | 47 295.00 | | 25 532.00 |
EC TOTAL (IV) | 1 073 875.00 | 1 139 451.00 | | 1 073 875.00 |
EE Grand total (I to V) | 9 602 491.00 | 9 437 697.00 | | 9 602 491.00 |
EG Accrued income and payables due within one year | 1 073 875.00 | 1 139 451.00 | | 1 073 875.00 |
EI Including equity loans | 590 012.00 | | | 590 012.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | | | 724.00 | |
FD Production sold - goods | | | 2 234 014.00 | |
FJ Net sales | | | 2 234 738.00 | |
FQ Other income | | | 84 761.00 | |
FR Total operating income (I) | | | 2 319 499.00 | |
FS Purchases of goods (including customs duties) | | | -6 939.00 | |
FT Inventory change (goods) | | | 797.00 | |
FU Purchases of raw materials and other supplies | | | 150 402.00 | |
FW Other purchases and external expenses | | | 1 076 166.00 | |
FX Taxes, duties, and similar payments | | | 82 830.00 | |
FY Salaries and Wages | | | 442 124.00 | |
FZ Social Security Contributions | | | 66 069.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 7 834.00 | |
GE Other Expenses | | | 181 595.00 | |
GF Total Operating Expenses (II) | | | 2 000 880.00 | |
GG - OPERATING RESULT (I - II) | | | 318 618.00 | |
GP Total financial income (V) | | | 3 073.00 | |
GU Total financial expenses (VI) | | | 2 769.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 304.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 318 923.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 88 553.00 | 110 104.00 | | 88 553.00 |
HL TOTAL REVENUE (I + III + V + VII) | 2 322 573.00 | 3 027 674.00 | | 2 322 573.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 2 092 203.00 | 2 782 267.00 | | 2 092 203.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 230 370.00 | 245 407.00 | | 230 370.00 |
| |
| 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 | 8 869 562.00 | | | 8 869 562.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 8 686.00 | | | 8 686.00 |
I3 DECREASES Total Financial Fixed Assets | | | 8 825 603.00 | |
I4 DECREASES Grand Total | | | 8 869 562.00 | |
IN DECREASES Start-up, development, or research expenses | | | 8 686.00 | |
IO DECREASES Total including other intangible assets | | | 24 000.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 11 273.00 | |
KD ACQUISITIONS Total including other intangible assets | 24 000.00 | | | 24 000.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 11 273.00 | | | 11 273.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 8 825 603.00 | | | 8 825 603.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 29 302.00 | 7 834.00 | | 29 302.00 |
CY DEPRECIATION Start-up, development, or research expenses | 5 212.00 | 869.00 | | 5 212.00 |
PE DEPRECIATION Total including other intangible assets | 20 227.00 | 3 773.00 | | 20 227.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 3 864.00 | 3 192.00 | | 3 864.00 |
| |
| 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 | 266 632.00 | 266 632.00 | | 266 632.00 |
8D Social Security and Other Social Organizations | 190 971.00 | 190 971.00 | | 190 971.00 |
8K Other liabilities (including liabilities related to repo transactions) | 25 532.00 | 25 532.00 | | 25 532.00 |
UX Other trade receivables | 39 315.00 | 39 315.00 | | 39 315.00 |
VG Loans with a maturity of up to one year at origin | 728.00 | 728.00 | | 728.00 |
VI Group and Associates | 590 012.00 | 590 012.00 | | 590 012.00 |
VK Loans repaid during the year | 500 000.00 | | | 500 000.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 313 325.00 | 313 325.00 | | 313 325.00 |
VS Prepaid expenses | 12 731.00 | 12 731.00 | | 12 731.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 365 371.00 | 365 371.00 | | 365 371.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 073 875.00 | 1 073 875.00 | | 1 073 875.00 |
