| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 4 200.00 | 3 519.00 | 681.00 | 4 200.00 |
AN Land | 5 000.00 | | 5 000.00 | 5 000.00 |
AT Other tangible assets | 1 139.00 | 1 139.00 | | 1 139.00 |
BB Receivables related to investments | 83 213.00 | | 83 213.00 | 83 213.00 |
BF Loans | 826 131.00 | 376 131.00 | 450 000.00 | 826 131.00 |
BH Other financial assets | 40 842.00 | 40 842.00 | | 40 842.00 |
BJ TOTAL (I) | 961 506.00 | 421 632.00 | 539 874.00 | 961 506.00 |
BX Customers and related accounts | 64 620.00 | | 64 620.00 | 64 620.00 |
BZ Other receivables | 9 837.00 | | 9 837.00 | 9 837.00 |
CF Cash and cash equivalents | 102 139.00 | | 102 139.00 | 102 139.00 |
CJ TOTAL (II) | 176 596.00 | | 176 596.00 | 176 596.00 |
CO Grand total (0 to V) | 1 138 102.00 | 421 632.00 | 716 470.00 | 1 138 102.00 |
CU Other investments | 980.00 | | 980.00 | 980.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 15 255.00 | | | 15 255.00 |
DD Legal reserve (1) | 1 525.00 | | | 1 525.00 |
DG Other reserves | 457.00 | | | 457.00 |
DH Retained earnings | 339 123.00 | | | 339 123.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 17 770.00 | | | 17 770.00 |
DL TOTAL (I) | 374 130.00 | | | 374 130.00 |
DU Loans and Debts from Credit Institutions (3) | 75.00 | | | 75.00 |
DV Miscellaneous Loans and Financial Debts (4) | 258 788.00 | | | 258 788.00 |
DW Advances and down payments received on current orders | 57 600.00 | | | 57 600.00 |
DX Trade payables and related accounts | 6 887.00 | | | 6 887.00 |
DY Tax and social security liabilities | 15 996.00 | | | 15 996.00 |
EA Other liabilities | 2 993.00 | | | 2 993.00 |
EC TOTAL (IV) | 342 340.00 | | | 342 340.00 |
EE Grand total (I to V) | 716 470.00 | | | 716 470.00 |
EG Accrued income and payables due within one year | 342 340.00 | | | 342 340.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 75.00 | | | 75.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 83 947.00 | | 83 947.00 | 83 947.00 |
FJ Net sales | 83 947.00 | | 83 947.00 | 83 947.00 |
FR Total operating income (I) | | | 83 947.00 | |
FW Other purchases and external expenses | | | 9 783.00 | |
FX Taxes, duties, and similar payments | | | 827.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 400.00 | |
GE Other Expenses | | | 300.00 | |
GF Total Operating Expenses (II) | | | 12 310.00 | |
GG - OPERATING RESULT (I - II) | | | 71 638.00 | |
GK Income from other securities and fixed asset receivables | | | 20 929.00 | |
GP Total financial income (V) | | | 20 929.00 | |
GQ Financial allocations to depreciation and provisions | | | 76 131.00 | |
GU Total financial expenses (VI) | | | 76 131.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -55 202.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 16 436.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 1 334.00 | | | 1 334.00 |
HD Total exceptional income (VII) | 1 334.00 | | | 1 334.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 1 334.00 | | | 1 334.00 |
HL TOTAL REVENUE (I + III + V + VII) | 106 210.00 | | | 106 210.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 88 441.00 | | | 88 441.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 17 770.00 | | | 17 770.00 |
| |
| 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 | 931 277.00 | 30 229.00 | | 931 277.00 |
I3 DECREASES Total Financial Fixed Assets | | | 951 167.00 | |
I4 DECREASES Grand Total | | | 961 506.00 | |
IO DECREASES Total including other intangible assets | | | 4 200.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 6 139.00 | |
KD ACQUISITIONS Total including other intangible assets | 4 200.00 | | | 4 200.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 6 139.00 | | | 6 139.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 920 938.00 | 30 229.00 | | 920 938.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 3 258.00 | 1 400.00 | | 3 258.00 |
PE DEPRECIATION Total including other intangible assets | 2 119.00 | 1 400.00 | | 2 119.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 1 139.00 | | | 1 139.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
06 aucun libellé | 340 842.00 | 76 131.00 | | 340 842.00 |
7B Total provisions for depreciation | 340 842.00 | 76 131.00 | | 340 842.00 |
7C Grand total | 340 842.00 | 76 131.00 | | 340 842.00 |
UG - Financial | | 76 131.00 | | |
| |
| 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 | 6 887.00 | 6 887.00 | | 6 887.00 |
8K Other liabilities (including liabilities related to repo transactions) | 2 993.00 | 2 993.00 | | 2 993.00 |
UL Receivables related to investments | 83 213.00 | | 83 213.00 | 83 213.00 |
UP Loans | 826 131.00 | | 826 131.00 | 826 131.00 |
UT Other financial assets | 40 842.00 | | 40 842.00 | 40 842.00 |
UX Other trade receivables | 64 620.00 | 64 620.00 | | 64 620.00 |
VB VAT | 1 837.00 | 1 837.00 | | 1 837.00 |
VC Group and associates | 8 000.00 | 8 000.00 | | 8 000.00 |
VG Loans with a maturity of up to one year at origin | 75.00 | 75.00 | | 75.00 |
VI Group and Associates | 258 788.00 | 258 788.00 | | 258 788.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 024 644.00 | 74 457.00 | 950 187.00 | 1 024 644.00 |
VW VAT | 15 996.00 | 15 996.00 | | 15 996.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 284 740.00 | 284 740.00 | | 284 740.00 |
