| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 9 500.00 | 9 500.00 | | 9 500.00 |
AR Technical installations, industrial equipment and tools | 1 022 819.00 | 813 173.00 | 209 646.00 | 1 022 819.00 |
AT Other tangible assets | 10 060.00 | 10 060.00 | | 10 060.00 |
BJ TOTAL (I) | 2 405 549.00 | 832 733.00 | 1 572 816.00 | 2 405 549.00 |
BV Advances and down payments on orders | | | | |
BX Customers and related accounts | 22 437.00 | | 22 437.00 | 22 437.00 |
BZ Other receivables | 323 549.00 | | 323 549.00 | 323 549.00 |
CF Cash and cash equivalents | 811 642.00 | | 811 642.00 | 811 642.00 |
CH Prepaid expenses | 436.00 | | 436.00 | 436.00 |
CJ TOTAL (II) | 1 158 065.00 | | 1 158 065.00 | 1 158 065.00 |
CN Currency translation adjustments (V) | | | | |
CO Grand total (0 to V) | 3 563 615.00 | 832 733.00 | 2 730 881.00 | 3 563 615.00 |
CS Evaluated investments - equity method | 1 363 170.00 | | 1 363 170.00 | 1 363 170.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 32 940.00 | 32 940.00 | | 32 940.00 |
DB Share, merger, contribution premiums, etc. | 1 276 200.00 | 1 276 200.00 | | 1 276 200.00 |
DD Legal reserve (1) | 3 294.00 | 3 294.00 | | 3 294.00 |
DG Other reserves | 476 280.00 | 430 811.00 | | 476 280.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 859 244.00 | 705 469.00 | | 859 244.00 |
DL TOTAL (I) | 2 647 959.00 | 2 448 714.00 | | 2 647 959.00 |
DP Provisions for Risks | | 11 277.00 | | |
DR TOTAL (IV) | | 11 277.00 | | |
DU Loans and Debts from Credit Institutions (3) | 62 755.00 | 103 085.00 | | 62 755.00 |
DX Trade payables and related accounts | 6 804.00 | 6 681.00 | | 6 804.00 |
DY Tax and social security liabilities | 10 877.00 | 4 345.00 | | 10 877.00 |
DZ Fixed asset liabilities and related accounts | 2 486.00 | 12 085.00 | | 2 486.00 |
EC TOTAL (IV) | 82 922.00 | 126 196.00 | | 82 922.00 |
EE Grand total (I to V) | 2 730 881.00 | 2 586 188.00 | | 2 730 881.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | | | 150 640.00 | |
FJ Net sales | | | 150 640.00 | |
FQ Other income | | | 2.00 | |
FR Total operating income (I) | | | 150 642.00 | |
FW Other purchases and external expenses | | | 16 932.00 | |
FX Taxes, duties, and similar payments | | | 406.00 | |
FY Salaries and Wages | | | 2 665.00 | |
FZ Social Security Contributions | | | 12 725.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 115 421.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 148 151.00 | |
GG - OPERATING RESULT (I - II) | | | 2 491.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 857 371.00 | |
GM Reversals of provisions and transfers of expenses | | | 11 277.00 | |
GP Total financial income (V) | | | 868 648.00 | |
GQ Financial allocations to depreciation and provisions | | | | |
GR Interest and similar expenses | | | 476.00 | |
GU Total financial expenses (VI) | | | 476.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 868 171.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 870 662.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 11 418.00 | 4 164.00 | | 11 418.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 019 290.00 | 856 472.00 | | 1 019 290.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 160 046.00 | 151 003.00 | | 160 046.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 859 244.00 | 705 469.00 | | 859 244.00 |
| |
| 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 | 2 314 413.00 | | 91 135.00 | 2 314 413.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 363 170.00 | |
I4 DECREASES Grand Total | | | 2 405 549.00 | |
IO DECREASES Total including other intangible assets | | | 9 500.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 1 032 879.00 | |
KD ACQUISITIONS Total including other intangible assets | 9 500.00 | | | 9 500.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 941 743.00 | | 91 135.00 | 941 743.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 363 170.00 | | | 1 363 170.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 717 312.00 | 115 421.00 | | 717 312.00 |
PE DEPRECIATION Total including other intangible assets | 9 500.00 | | | 9 500.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 707 812.00 | 115 421.00 | | 707 812.00 |
| |
| 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 | 6 804.00 | 6 804.00 | | 6 804.00 |
8C Staff and Related Accounts | 607.00 | 607.00 | | 607.00 |
8D Social Security and Other Social Organizations | 342.00 | 342.00 | | 342.00 |
8E Income Taxes | 7 254.00 | 7 254.00 | | 7 254.00 |
8J Fixed Asset Liabilities and Related Accounts | 2 486.00 | 2 486.00 | | 2 486.00 |
UX Other trade receivables | 22 437.00 | 22 437.00 | | 22 437.00 |
VB VAT | 749.00 | 749.00 | | 749.00 |
VC Group and associates | 320 800.00 | 320 800.00 | | 320 800.00 |
VH Loans with a maturity of more than one year at origin | 62 755.00 | 35 859.00 | 26 895.00 | 62 755.00 |
VK Loans repaid during the year | 40 312.00 | | | 40 312.00 |
VQ Other Taxes, Duties, and Similar Debts | 170.00 | 170.00 | | 170.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 2 000.00 | 2 000.00 | | 2 000.00 |
VS Prepaid expenses | 436.00 | 436.00 | | 436.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 346 423.00 | 346 423.00 | | 346 423.00 |
VW VAT | 2 503.00 | 2 503.00 | | 2 503.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 82 922.00 | 56 026.00 | 26 895.00 | 82 922.00 |
