| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 103 073.00 | 102 932.00 | 141.00 | 103 073.00 |
BJ TOTAL (I) | 103 073.00 | 102 932.00 | 141.00 | 103 073.00 |
BV Advances and down payments on orders | 7 845.00 | | 7 845.00 | 7 845.00 |
BX Customers and related accounts | 22 135.00 | 453.00 | 21 682.00 | 22 135.00 |
BZ Other receivables | 3 567 150.00 | | 3 567 150.00 | 3 567 150.00 |
CF Cash and cash equivalents | 537 625.00 | | 537 625.00 | 537 625.00 |
CH Prepaid expenses | | | | |
CJ TOTAL (II) | 4 134 756.00 | 453.00 | 4 134 303.00 | 4 134 756.00 |
CM Bond redemption premiums (IV) | | 3 669 526.00 | | |
CN Currency translation adjustments (V) | 90 166.00 | | 90 166.00 | 90 166.00 |
CO Grand total (0 to V) | 4 327 995.00 | 103 385.00 | 4 224 609.00 | 4 327 995.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 62 760.00 | 62 760.00 | | 62 760.00 |
DD Legal reserve (1) | 6 276.00 | 6 276.00 | | 6 276.00 |
DF Regulated reserves (1) | 4 531.00 | 4 531.00 | | 4 531.00 |
DH Retained earnings | 506 820.00 | 440 133.00 | | 506 820.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 138 851.00 | 66 687.00 | | 138 851.00 |
DL TOTAL (I) | 719 238.00 | 580 387.00 | | 719 238.00 |
DP Provisions for Risks | 90 166.00 | 4 260.00 | | 90 166.00 |
DR TOTAL (IV) | 90 166.00 | 4 260.00 | | 90 166.00 |
DU Loans and Debts from Credit Institutions (3) | 20 464.00 | 4 262.00 | | 20 464.00 |
DV Miscellaneous Loans and Financial Debts (4) | 3 248 579.00 | 3 040 287.00 | | 3 248 579.00 |
DX Trade payables and related accounts | 23 093.00 | 22 725.00 | | 23 093.00 |
DY Tax and social security liabilities | 25 860.00 | 18 304.00 | | 25 860.00 |
EA Other liabilities | 611.00 | 5 151.00 | | 611.00 |
EC TOTAL (IV) | 3 318 607.00 | 3 090 729.00 | | 3 318 607.00 |
ED (V) | 96 599.00 | | | 96 599.00 |
EE Grand total (I to V) | 4 224 609.00 | 3 675 376.00 | | 4 224 609.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | | 212 499.00 | |
FJ Net sales | | | 212 500.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 304.00 | |
FQ Other income | | | 8 887.00 | |
FR Total operating income (I) | | | 221 691.00 | |
FW Other purchases and external expenses | | | 118 433.00 | |
FX Taxes, duties, and similar payments | | | 1 823.00 | |
FY Salaries and Wages | | | 54 881.00 | |
FZ Social Security Contributions | | | 24 421.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 449.00 | |
GC Operating Expenses - Current Assets: Provisions | | | 453.00 | |
GE Other Expenses | | | 6 754.00 | |
GF Total Operating Expenses (II) | | | 208 213.00 | |
GG - OPERATING RESULT (I - II) | | | 13 477.00 | |
GJ Financial income from other securities and fixed asset receivables | | | | |
GL Other interest and similar income | | | 207 970.00 | |
GM Reversals of provisions and transfers of expenses | | | 4 260.00 | |
GP Total financial income (V) | | | 212 229.00 | |
GQ Financial allocations to depreciation and provisions | | | 90 166.00 | |
GR Interest and similar expenses | | | -3 333.00 | |
GS Negative differences of foreign exchange | | | 12 826.00 | |
GU Total financial expenses (VI) | | | 86 832.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 125 397.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 138 874.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 23.00 | 190.00 | | 23.00 |
HH Total exceptional expenses (VIII) | 23.00 | 190.00 | | 23.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -23.00 | -190.00 | | -23.00 |
HL TOTAL REVENUE (I + III + V + VII) | 433 920.00 | 323 683.00 | | 433 920.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 295 069.00 | 256 997.00 | | 295 069.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 138 851.00 | 66 687.00 | | 138 851.00 |
| |
| 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 | 103 073.00 | | | 103 073.00 |
I4 DECREASES Grand Total | | | 103 073.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 103 073.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 103 073.00 | | | 103 073.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 101 483.00 | 1 449.00 | | 101 483.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 101 483.00 | 1 449.00 | | 101 483.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
4T Provisions for foreign exchange losses | | | | |
5Z Total provisions for risks and expenses | 4 260.00 | 90 166.00 | 4 260.00 | 4 260.00 |
7C Grand total | 4 260.00 | 90 166.00 | 4 260.00 | 4 260.00 |
UE of which provisions and reversals: - Operating | | 453.00 | 304.00 | |
UG - Financial | | 90 166.00 | 4 260.00 | |
| |
| 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 | 23 093.00 | 23 093.00 | | 23 093.00 |
8K Other liabilities (including liabilities related to repo transactions) | 611.00 | 611.00 | | 611.00 |
UX Other trade receivables | 22 135.00 | 22 135.00 | | 22 135.00 |
UY Staff and related accounts | 42.00 | 42.00 | | 42.00 |
VC Group and associates | 3 566 525.00 | 3 566 525.00 | | 3 566 525.00 |
VG Loans with a maturity of up to one year at origin | 20 464.00 | 20 464.00 | | 20 464.00 |
VI Group and Associates | 3 248 579.00 | 3 248 579.00 | | 3 248 579.00 |
VQ Other Taxes, Duties, and Similar Debts | 25 860.00 | 25 860.00 | | 25 860.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 583.00 | 583.00 | | 583.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 3 589 286.00 | 3 589 286.00 | | 3 589 286.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 3 318 607.00 | 3 318 607.00 | | 3 318 607.00 |
