| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AV Fixed assets in progress | 14 985.00 | | 14 985.00 | 14 985.00 |
BJ TOTAL (I) | 2 816 318.00 | | 2 816 318.00 | 2 816 318.00 |
BV Advances and down payments on orders | | | | |
BX Customers and related accounts | 459 347.00 | | 459 347.00 | 459 347.00 |
BZ Other receivables | 64 872.00 | | 64 872.00 | 64 872.00 |
CD Marketable securities | 560 000.00 | | 560 000.00 | 560 000.00 |
CF Cash and cash equivalents | 134 072.00 | | 134 072.00 | 134 072.00 |
CH Prepaid expenses | 6 263.00 | | 6 263.00 | 6 263.00 |
CJ TOTAL (II) | 1 224 554.00 | | 1 224 554.00 | 1 224 554.00 |
CO Grand total (0 to V) | 4 040 872.00 | | 4 040 872.00 | 4 040 872.00 |
CU Other investments | 2 801 333.00 | | 2 801 333.00 | 2 801 333.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 096 340.00 | 1 096 340.00 | | 1 096 340.00 |
DD Legal reserve (1) | 109 634.00 | 109 634.00 | | 109 634.00 |
DG Other reserves | 2 292 053.00 | 1 943 740.00 | | 2 292 053.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -8 362.00 | 348 313.00 | | -8 362.00 |
DL TOTAL (I) | 3 489 665.00 | 3 498 027.00 | | 3 489 665.00 |
DU Loans and Debts from Credit Institutions (3) | 4 407.00 | 91 045.00 | | 4 407.00 |
DV Miscellaneous Loans and Financial Debts (4) | 164 813.00 | 164 513.00 | | 164 813.00 |
DX Trade payables and related accounts | 29 405.00 | 31 151.00 | | 29 405.00 |
DY Tax and social security liabilities | 352 582.00 | 356 509.00 | | 352 582.00 |
EC TOTAL (IV) | 551 207.00 | 643 218.00 | | 551 207.00 |
EE Grand total (I to V) | 4 040 872.00 | 4 141 245.00 | | 4 040 872.00 |
EG Accrued income and payables due within one year | 551 207.00 | 638 811.00 | | 551 207.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 364 000.00 | | 364 000.00 | 364 000.00 |
FJ Net sales | 364 000.00 | | 364 000.00 | 364 000.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 18 845.00 | |
FQ Other income | | | 7.00 | |
FR Total operating income (I) | | | 382 851.00 | |
FW Other purchases and external expenses | | | 50 187.00 | |
FX Taxes, duties, and similar payments | | | 8 822.00 | |
FY Salaries and Wages | | | 225 072.00 | |
FZ Social Security Contributions | | | 107 054.00 | |
GE Other Expenses | | | 11.00 | |
GF Total Operating Expenses (II) | | | 391 146.00 | |
GG - OPERATING RESULT (I - II) | | | -8 295.00 | |
GJ Financial income from other securities and fixed asset receivables | | | | |
GL Other interest and similar income | | | 199.00 | |
GP Total financial income (V) | | | 199.00 | |
GR Interest and similar expenses | | | 267.00 | |
GU Total financial expenses (VI) | | | 267.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -67.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -8 362.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 18 845.00 | 12 525.00 | | 18 845.00 |
HL TOTAL REVENUE (I + III + V + VII) | 383 051.00 | 758 965.00 | | 383 051.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 391 413.00 | 410 652.00 | | 391 413.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -8 362.00 | 348 313.00 | | -8 362.00 |
| |
| 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 | 2 801 333.00 | | 14 985.00 | 2 801 333.00 |
I3 DECREASES Total Financial Fixed Assets | | | 2 801 333.00 | |
I4 DECREASES Grand Total | | | 2 816 318.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 14 985.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | | | 14 985.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 801 333.00 | | | 2 801 333.00 |
| |
| 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 | 29 405.00 | 29 405.00 | | 29 405.00 |
8C Staff and Related Accounts | 119 908.00 | 119 908.00 | | 119 908.00 |
8D Social Security and Other Social Organizations | 74 729.00 | 74 729.00 | | 74 729.00 |
UX Other trade receivables | 459 347.00 | 459 347.00 | | 459 347.00 |
UZ Social Security, other social security organizations | 4 192.00 | 4 192.00 | | 4 192.00 |
VB VAT | 8 906.00 | 8 906.00 | | 8 906.00 |
VH Loans with a maturity of more than one year at origin | 4 407.00 | 4 407.00 | | 4 407.00 |
VI Group and Associates | 164 813.00 | 164 813.00 | | 164 813.00 |
VM Income taxes | 51 774.00 | 51 774.00 | | 51 774.00 |
VQ Other Taxes, Duties, and Similar Debts | 15 613.00 | 15 613.00 | | 15 613.00 |
VS Prepaid expenses | 6 263.00 | 6 263.00 | | 6 263.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 530 482.00 | 530 482.00 | | 530 482.00 |
VW VAT | 142 332.00 | 142 332.00 | | 142 332.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 551 207.00 | 551 207.00 | | 551 207.00 |
