| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 6 594.00 | 6 585.00 | 9.00 | 6 594.00 |
AR Technical installations, industrial equipment and tools | 6 021.00 | 6 021.00 | | 6 021.00 |
BJ TOTAL (I) | 213 598.00 | 12 605.00 | 200 992.00 | 213 598.00 |
BL Raw materials, supplies | 12 879.00 | | 12 879.00 | 12 879.00 |
BV Advances and down payments on orders | 8 570.00 | | 8 570.00 | 8 570.00 |
BX Customers and related accounts | 64 070.00 | | 64 070.00 | 64 070.00 |
BZ Other receivables | 318 813.00 | | 318 813.00 | 318 813.00 |
CF Cash and cash equivalents | 61 668.00 | | 61 668.00 | 61 668.00 |
CH Prepaid expenses | 603.00 | | 603.00 | 603.00 |
CJ TOTAL (II) | 466 603.00 | | 466 603.00 | 466 603.00 |
CO Grand total (0 to V) | 680 200.00 | 12 605.00 | 667 595.00 | 680 200.00 |
CS Evaluated investments - equity method | 200 983.00 | | 200 983.00 | 200 983.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 401 000.00 | 401 000.00 | | 401 000.00 |
DH Retained earnings | -152 058.00 | -111 598.00 | | -152 058.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 7 255.00 | -40 460.00 | | 7 255.00 |
DL TOTAL (I) | 256 197.00 | 248 942.00 | | 256 197.00 |
DU Loans and Debts from Credit Institutions (3) | 190 000.00 | | | 190 000.00 |
DV Miscellaneous Loans and Financial Debts (4) | 150 000.00 | 50 000.00 | | 150 000.00 |
DX Trade payables and related accounts | 35 659.00 | 67 132.00 | | 35 659.00 |
DY Tax and social security liabilities | 35 738.00 | 24 915.00 | | 35 738.00 |
EC TOTAL (IV) | 411 397.00 | 142 047.00 | | 411 397.00 |
EE Grand total (I to V) | 667 595.00 | 390 989.00 | | 667 595.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | | | 839 358.00 | |
FJ Net sales | | | 839 358.00 | |
FQ Other income | | | 1 880.00 | |
FR Total operating income (I) | | | 841 238.00 | |
FU Purchases of raw materials and other supplies | | | 105 308.00 | |
FV Inventory change (raw materials and supplies) | | | -2 683.00 | |
FW Other purchases and external expenses | | | 506 305.00 | |
FX Taxes, duties, and similar payments | | | 22 085.00 | |
FY Salaries and Wages | | | 154 509.00 | |
FZ Social Security Contributions | | | 47 977.00 | |
GB Operating Expenses - Provisions | | | 110.00 | |
GE Other Expenses | | | 371.00 | |
GF Total Operating Expenses (II) | | | 833 982.00 | |
GG - OPERATING RESULT (I - II) | | | 7 255.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 7 255.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HD Total exceptional income (VII) | | 4.00 | | |
HH Total exceptional expenses (VIII) | | 21 313.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -21 309.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 841 238.00 | 766 496.00 | | 841 238.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 833 983.00 | 806 956.00 | | 833 983.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 7 255.00 | -40 460.00 | | 7 255.00 |
| |
| 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 | 213 599.00 | | | 213 599.00 |
I3 DECREASES Total Financial Fixed Assets | | | 200 983.00 | |
I4 DECREASES Grand Total | | | 213 598.00 | |
IO DECREASES Total including other intangible assets | | | 6 594.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 6 021.00 | |
KD ACQUISITIONS Total including other intangible assets | 6 594.00 | | | 6 594.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 6 021.00 | | | 6 021.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 200 984.00 | | | 200 984.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 12 495.00 | 110.00 | | 12 495.00 |
PE DEPRECIATION Total including other intangible assets | 6 475.00 | 110.00 | | 6 475.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 6 021.00 | | | 6 021.00 |
| |
| 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 | 35 659.00 | 35 659.00 | | 35 659.00 |
8D Social Security and Other Social Organizations | 35 738.00 | 35 738.00 | | 35 738.00 |
8K Other liabilities (including liabilities related to repo transactions) | 150 000.00 | 150 000.00 | | 150 000.00 |
UX Other trade receivables | 64 070.00 | 64 070.00 | | 64 070.00 |
VG Loans with a maturity of up to one year at origin | 190 000.00 | | 190 000.00 | 190 000.00 |
VJ Loans taken out during the year | 190 000.00 | | | 190 000.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 318 812.00 | 318 812.00 | | 318 812.00 |
VS Prepaid expenses | 603.00 | 603.00 | | 603.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 383 485.00 | 383 485.00 | | 383 485.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 411 397.00 | 221 397.00 | 190 000.00 | 411 397.00 |
