| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 891 958.00 | | 891 958.00 | 891 958.00 |
BV Advances and down payments on orders | 1 000.00 | | 1 000.00 | 1 000.00 |
BX Customers and related accounts | 22 200.00 | | 22 200.00 | 22 200.00 |
BZ Other receivables | 11 675.00 | | 11 675.00 | 11 675.00 |
CD Marketable securities | 345 890.00 | | 345 890.00 | 345 890.00 |
CF Cash and cash equivalents | 264 115.00 | | 264 115.00 | 264 115.00 |
CH Prepaid expenses | 6 161.00 | | 6 161.00 | 6 161.00 |
CJ TOTAL (II) | 651 041.00 | | 651 041.00 | 651 041.00 |
CO Grand total (0 to V) | 1 542 999.00 | | 1 542 999.00 | 1 542 999.00 |
CU Other investments | 891 958.00 | | 891 958.00 | 891 958.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 824 824.00 | 824 824.00 | | 824 824.00 |
DB Share, merger, contribution premiums, etc. | 55 208.00 | 55 208.00 | | 55 208.00 |
DD Legal reserve (1) | 19 067.00 | 12 429.00 | | 19 067.00 |
DG Other reserves | 80 834.00 | 54 699.00 | | 80 834.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 209 368.00 | 132 773.00 | | 209 368.00 |
DL TOTAL (I) | 1 189 302.00 | 1 079 934.00 | | 1 189 302.00 |
DV Miscellaneous Loans and Financial Debts (4) | 267 896.00 | 287 533.00 | | 267 896.00 |
DX Trade payables and related accounts | 2 581.00 | 2 938.00 | | 2 581.00 |
DY Tax and social security liabilities | 83 221.00 | 97 017.00 | | 83 221.00 |
EC TOTAL (IV) | 353 697.00 | 387 488.00 | | 353 697.00 |
EE Grand total (I to V) | 1 542 999.00 | 1 467 422.00 | | 1 542 999.00 |
EI Including equity loans | 267 896.00 | | | 267 896.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | | 209 550.00 | |
FJ Net sales | | | 209 550.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 1 671.00 | |
FQ Other income | | | 26.00 | |
FR Total operating income (I) | | | 211 247.00 | |
FW Other purchases and external expenses | | | 6 587.00 | |
FX Taxes, duties, and similar payments | | | 274.00 | |
FY Salaries and Wages | | | 173 355.00 | |
FZ Social Security Contributions | | | 36 280.00 | |
GE Other Expenses | | | 3.00 | |
GF Total Operating Expenses (II) | | | 216 496.00 | |
GG - OPERATING RESULT (I - II) | | | -5 250.00 | |
GK Income from other securities and fixed asset receivables | | | 207 278.00 | |
GL Other interest and similar income | | | 7 600.00 | |
GP Total financial income (V) | | | 214 878.00 | |
GR Interest and similar expenses | | | 3 017.00 | |
GU Total financial expenses (VI) | | | 3 017.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 211 861.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 206 611.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 11 019.00 | | | 11 019.00 |
HD Total exceptional income (VII) | 11 019.00 | | | 11 019.00 |
HF Exceptional expenses on capital transactions | 8 262.00 | | | 8 262.00 |
HH Total exceptional expenses (VIII) | 8 262.00 | | | 8 262.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 2 757.00 | | | 2 757.00 |
HL TOTAL REVENUE (I + III + V + VII) | 437 144.00 | 390 621.00 | | 437 144.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 227 775.00 | 257 848.00 | | 227 775.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 209 368.00 | 132 773.00 | | 209 368.00 |
| |
| 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 | 900 220.00 | | | 900 220.00 |
I3 DECREASES Total Financial Fixed Assets | | 8 262.00 | 891 958.00 | |
I4 DECREASES Grand Total | | 8 262.00 | 891 958.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 900 220.00 | | | 900 220.00 |
| |
| 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 | 263 812.00 | 263 812.00 | | 263 812.00 |
8B Suppliers and Related Accounts | 2 581.00 | 2 581.00 | | 2 581.00 |
8D Social Security and Other Social Organizations | 83 221.00 | 83 221.00 | | 83 221.00 |
8K Other liabilities (including liabilities related to repo transactions) | 4 084.00 | 4 084.00 | | 4 084.00 |
UX Other trade receivables | 22 200.00 | 22 200.00 | | 22 200.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 11 675.00 | 11 675.00 | | 11 675.00 |
VS Prepaid expenses | 6 161.00 | 6 161.00 | | 6 161.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 40 036.00 | 40 036.00 | | 40 036.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 353 697.00 | 353 697.00 | | 353 697.00 |
