| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 5 144.00 | 5 144.00 | | 5 144.00 |
AT Other tangible assets | 109 563.00 | 101 840.00 | 7 723.00 | 109 563.00 |
BJ TOTAL (I) | 114 707.00 | 106 984.00 | 7 723.00 | 114 707.00 |
BX Customers and related accounts | 1 208.00 | | 1 208.00 | 1 208.00 |
BZ Other receivables | 1 354 478.00 | | 1 354 478.00 | 1 354 478.00 |
CF Cash and cash equivalents | 311 179.00 | | 311 179.00 | 311 179.00 |
CH Prepaid expenses | 3 388.00 | | 3 388.00 | 3 388.00 |
CJ TOTAL (II) | 1 670 253.00 | | 1 670 253.00 | 1 670 253.00 |
CO Grand total (0 to V) | 1 784 961.00 | 106 984.00 | 1 677 976.00 | 1 784 961.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 8 853.00 | | | 8 853.00 |
DD Legal reserve (1) | 885.00 | | | 885.00 |
DG Other reserves | 628 197.00 | | | 628 197.00 |
DH Retained earnings | -33 886.00 | | | -33 886.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 199 429.00 | | | 199 429.00 |
DL TOTAL (I) | 803 478.00 | | | 803 478.00 |
DX Trade payables and related accounts | 235 749.00 | | | 235 749.00 |
DY Tax and social security liabilities | 34 026.00 | | | 34 026.00 |
EA Other liabilities | 604 721.00 | | | 604 721.00 |
EC TOTAL (IV) | 874 497.00 | | | 874 497.00 |
EE Grand total (I to V) | 1 677 976.00 | | | 1 677 976.00 |
EG Accrued income and payables due within one year | 874 497.00 | | | 874 497.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 313 049.00 | | 313 049.00 | 313 049.00 |
FJ Net sales | 313 049.00 | | 313 049.00 | 313 049.00 |
FO Operating subsidies | | | 203 748.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 29 271.00 | |
FQ Other income | | | 2 285.00 | |
FR Total operating income (I) | | | 548 353.00 | |
FW Other purchases and external expenses | | | 263 070.00 | |
FX Taxes, duties, and similar payments | | | 1 569.00 | |
FY Salaries and Wages | | | 67 140.00 | |
FZ Social Security Contributions | | | 25 861.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 2 222.00 | |
GE Other Expenses | | | 1 476.00 | |
GF Total Operating Expenses (II) | | | 361 340.00 | |
GG - OPERATING RESULT (I - II) | | | 187 013.00 | |
GK Income from other securities and fixed asset receivables | | | 14 708.00 | |
GO Net income from sales of marketable securities | | | 1.00 | |
GP Total financial income (V) | | | 14 709.00 | |
GR Interest and similar expenses | | | 1.00 | |
GU Total financial expenses (VI) | | | 1.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 14 708.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 201 721.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 29 271.00 | | | 29 271.00 |
HA Exceptional income from management transactions | 3 330.00 | | | 3 330.00 |
HD Total exceptional income (VII) | 3 330.00 | | | 3 330.00 |
HE Exceptional expenses on management operations | 3 684.00 | | | 3 684.00 |
HH Total exceptional expenses (VIII) | 3 684.00 | | | 3 684.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -353.00 | | | -353.00 |
HJ Employee participation in company results | 1 939.00 | | | 1 939.00 |
HL TOTAL REVENUE (I + III + V + VII) | 566 394.00 | | | 566 394.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 366 965.00 | | | 366 965.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 199 429.00 | | | 199 429.00 |
| |
| 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 | 114 708.00 | | | 114 708.00 |
I4 DECREASES Grand Total | | | 114 708.00 | |
IO DECREASES Total including other intangible assets | | | 5 144.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 109 563.00 | |
KD ACQUISITIONS Total including other intangible assets | 5 144.00 | | | 5 144.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 109 563.00 | | | 109 563.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 104 762.00 | 2 222.00 | | 104 762.00 |
PE DEPRECIATION Total including other intangible assets | 5 144.00 | | | 5 144.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 99 618.00 | 2 222.00 | | 99 618.00 |
| |
| 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 | 235 750.00 | 235 750.00 | | 235 750.00 |
8K Other liabilities (including liabilities related to repo transactions) | 604 722.00 | 604 722.00 | | 604 722.00 |
UX Other trade receivables | 1 208.00 | 1 208.00 | | 1 208.00 |
VQ Other Taxes, Duties, and Similar Debts | 34 027.00 | 34 027.00 | | 34 027.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 1 354 478.00 | 1 354 478.00 | | 1 354 478.00 |
VS Prepaid expenses | 3 388.00 | 3 388.00 | | 3 388.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 359 074.00 | 1 359 074.00 | | 1 359 074.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 874 498.00 | 874 498.00 | | 874 498.00 |
