| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 4 833.00 | 1 308.00 | 3 525.00 | 4 833.00 |
BJ TOTAL (I) | 2 093 821.00 | 1 308.00 | 2 092 513.00 | 2 093 821.00 |
BV Advances and down payments on orders | | | | |
BX Customers and related accounts | | | | |
BZ Other receivables | 4 329.00 | | 4 329.00 | 4 329.00 |
CF Cash and cash equivalents | 311 910.00 | | 311 910.00 | 311 910.00 |
CJ TOTAL (II) | 316 239.00 | | 316 239.00 | 316 239.00 |
CO Grand total (0 to V) | 2 410 059.00 | 1 308.00 | 2 408 752.00 | 2 410 059.00 |
CU Other investments | 2 088 988.00 | | 2 088 988.00 | 2 088 988.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 340.00 | 2 268.00 | | 2 340.00 |
DD Legal reserve (1) | 223.00 | 223.00 | | 223.00 |
DG Other reserves | 450 000.00 | 450 000.00 | | 450 000.00 |
DH Retained earnings | 1 668 984.00 | 1 693 282.00 | | 1 668 984.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 73 516.00 | -24 226.00 | | 73 516.00 |
DK Regulated provisions | 15 988.00 | 15 988.00 | | 15 988.00 |
DL TOTAL (I) | 2 211 050.00 | 2 137 535.00 | | 2 211 050.00 |
DQ Provisions for Expenses | 88 791.00 | 307 081.00 | | 88 791.00 |
DR TOTAL (IV) | 88 791.00 | 307 081.00 | | 88 791.00 |
DV Miscellaneous Loans and Financial Debts (4) | | 31.00 | | |
DX Trade payables and related accounts | 23 473.00 | 14 535.00 | | 23 473.00 |
DY Tax and social security liabilities | 85 437.00 | 95 472.00 | | 85 437.00 |
EC TOTAL (IV) | 108 911.00 | 110 038.00 | | 108 911.00 |
EE Grand total (I to V) | 2 408 752.00 | 2 554 654.00 | | 2 408 752.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 681 045.00 | | 681 045.00 | 681 045.00 |
FJ Net sales | 681 045.00 | | 681 045.00 | 681 045.00 |
FO Operating subsidies | | | 400.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 238 343.00 | |
FQ Other income | | | 38.00 | |
FR Total operating income (I) | | | 919 826.00 | |
FW Other purchases and external expenses | | | 38 226.00 | |
FX Taxes, duties, and similar payments | | | 9 313.00 | |
FY Salaries and Wages | | | 566 369.00 | |
FZ Social Security Contributions | | | 201 334.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 882.00 | |
GD Operating Expenses - Contingencies and Expenses: Provisions | | | 20 053.00 | |
GE Other Expenses | | | 5.00 | |
GF Total Operating Expenses (II) | | | 836 181.00 | |
GG - OPERATING RESULT (I - II) | | | 83 645.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 83 645.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 10 129.00 | 7 200.00 | | 10 129.00 |
HL TOTAL REVENUE (I + III + V + VII) | 919 826.00 | 712 312.00 | | 919 826.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 846 310.00 | 736 539.00 | | 846 310.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 73 516.00 | -24 226.00 | | 73 516.00 |
| |
| 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 | 2 091 881.00 | | 1 940.00 | 2 091 881.00 |
I3 DECREASES Total Financial Fixed Assets | | | 2 088 988.00 | |
I4 DECREASES Grand Total | | | 2 093 821.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 4 833.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 2 893.00 | | 1 940.00 | 2 893.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 088 988.00 | | | 2 088 988.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 425.00 | 882.00 | | 425.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 425.00 | 882.00 | | 425.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 15 988.00 | | | 15 988.00 |
4X Provisions for pensions and similar obligations | | | | |
5Z Total provisions for risks and expenses | 307 081.00 | 20 053.00 | 238 343.00 | 307 081.00 |
7C Grand total | 323 069.00 | 20 053.00 | 238 343.00 | 323 069.00 |
UE of which provisions and reversals: - Operating | | 20 053.00 | 238 343.00 | |
| |
| 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 | 23 473.00 | 23 473.00 | | 23 473.00 |
8C Staff and Related Accounts | 13 142.00 | 13 142.00 | | 13 142.00 |
8D Social Security and Other Social Organizations | 26 578.00 | 26 578.00 | | 26 578.00 |
8E Income Taxes | 3 008.00 | 3 008.00 | | 3 008.00 |
VB VAT | 4 329.00 | 4 329.00 | | 4 329.00 |
VQ Other Taxes, Duties, and Similar Debts | 20 380.00 | 20 380.00 | | 20 380.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 4 329.00 | 4 329.00 | | 4 329.00 |
VW VAT | 22 329.00 | 22 329.00 | | 22 329.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 108 911.00 | 108 911.00 | | 108 911.00 |
