| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 34 782.00 | 34 782.00 | | 34 782.00 |
BJ TOTAL (I) | 1 541 782.00 | 41 782.00 | 1 500 000.00 | 1 541 782.00 |
BV Advances and down payments on orders | | | | |
BX Customers and related accounts | 142 000.00 | | 142 000.00 | 142 000.00 |
BZ Other receivables | | | | |
CF Cash and cash equivalents | 529.00 | | 529.00 | 529.00 |
CJ TOTAL (II) | 142 529.00 | | 142 529.00 | 142 529.00 |
CO Grand total (0 to V) | 1 684 311.00 | 41 782.00 | 1 642 529.00 | 1 684 311.00 |
CU Other investments | 1 507 000.00 | 7 000.00 | 1 500 000.00 | 1 507 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 15 000.00 | 15 000.00 | | 15 000.00 |
DD Legal reserve (1) | 1 500.00 | 1 500.00 | | 1 500.00 |
DG Other reserves | 1 034 970.00 | 757 433.00 | | 1 034 970.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 97 517.00 | 277 538.00 | | 97 517.00 |
DL TOTAL (I) | 1 148 987.00 | 1 051 470.00 | | 1 148 987.00 |
DU Loans and Debts from Credit Institutions (3) | 337 139.00 | 500 923.00 | | 337 139.00 |
DV Miscellaneous Loans and Financial Debts (4) | 400.00 | 400.00 | | 400.00 |
DW Advances and down payments received on current orders | | 17 700.00 | | |
DX Trade payables and related accounts | 22 000.00 | 51 700.00 | | 22 000.00 |
DY Tax and social security liabilities | 20 371.00 | 24 950.00 | | 20 371.00 |
EA Other liabilities | 113 632.00 | 54 310.00 | | 113 632.00 |
EC TOTAL (IV) | 493 542.00 | 649 984.00 | | 493 542.00 |
EE Grand total (I to V) | 1 642 529.00 | 1 701 454.00 | | 1 642 529.00 |
EG Accrued income and payables due within one year | 325 579.00 | 299 570.00 | | 325 579.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | | 27.00 | | |
EK (including equity difference) | 1.00 | | | 1.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 234 250.00 | | 234 250.00 | 234 250.00 |
FJ Net sales | 234 250.00 | | 234 250.00 | 234 250.00 |
FM Inventory production | | | 1.00 | |
FQ Other income | | | 8.00 | |
FR Total operating income (I) | | | 234 258.00 | |
FW Other purchases and external expenses | | | 258 785.00 | |
FX Taxes, duties, and similar payments | | | 371.00 | |
GE Other Expenses | | | 7.00 | |
GF Total Operating Expenses (II) | | | 259 164.00 | |
GG - OPERATING RESULT (I - II) | | | -24 906.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 172 000.00 | |
GP Total financial income (V) | | | 172 000.00 | |
GQ Financial allocations to depreciation and provisions | | | 41 782.00 | |
GR Interest and similar expenses | | | 7 796.00 | |
GU Total financial expenses (VI) | | | 49 578.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 122 422.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 97 517.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 1.00 | | | 1.00 |
A3 TOTAL ASSETS | 3.00 | | | 3.00 |
A4 Equity method investments | 4.00 | | | 4.00 |
HB Exceptional income from capital transactions | | 38 145.00 | | |
HD Total exceptional income (VII) | | 38 145.00 | | |
HF Exceptional expenses on capital transactions | | 15 000.00 | | |
HH Total exceptional expenses (VIII) | | 15 000.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | 23 145.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 406 258.00 | 554 895.00 | | 406 258.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 308 741.00 | 277 357.00 | | 308 741.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 97 517.00 | 277 538.00 | | 97 517.00 |
| |
| 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 | 1 507 000.00 | | 34 782.00 | 1 507 000.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 541 782.00 | |
I4 DECREASES Grand Total | | | 1 541 782.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 507 000.00 | | 34 782.00 | 1 507 000.00 |
| |
| 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 | 22 000.00 | 22 000.00 | | 22 000.00 |
8K Other liabilities (including liabilities related to repo transactions) | 113 632.00 | 113 632.00 | | 113 632.00 |
UL Receivables related to investments | 34 782.00 | 34 782.00 | | 34 782.00 |
UX Other trade receivables | 142 000.00 | 142 000.00 | | 142 000.00 |
VH Loans with a maturity of more than one year at origin | 337 139.00 | 169 176.00 | 167 963.00 | 337 139.00 |
VI Group and Associates | 400.00 | 400.00 | | 400.00 |
VK Loans repaid during the year | 161 599.00 | | | 161 599.00 |
VQ Other Taxes, Duties, and Similar Debts | 371.00 | 371.00 | | 371.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 176 782.00 | 176 782.00 | | 176 782.00 |
VW VAT | 20 000.00 | 20 000.00 | | 20 000.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 493 542.00 | 325 579.00 | 167 963.00 | 493 542.00 |
