| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 32 480.00 | 18 005.00 | 14 475.00 | 32 480.00 |
BH Other financial assets | 600.00 | | 600.00 | 600.00 |
BJ TOTAL (I) | 3 466 502.00 | 18 005.00 | 3 448 497.00 | 3 466 502.00 |
BV Advances and down payments on orders | 780.00 | | 780.00 | 780.00 |
BX Customers and related accounts | 7 342.00 | | 7 342.00 | 7 342.00 |
BZ Other receivables | 209 977.00 | | 209 977.00 | 209 977.00 |
CF Cash and cash equivalents | 135 256.00 | | 135 256.00 | 135 256.00 |
CH Prepaid expenses | 22 429.00 | | 22 429.00 | 22 429.00 |
CJ TOTAL (II) | 375 783.00 | | 375 783.00 | 375 783.00 |
CO Grand total (0 to V) | 3 842 285.00 | 18 005.00 | 3 824 280.00 | 3 842 285.00 |
CU Other investments | 3 433 422.00 | | 3 433 422.00 | 3 433 422.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 200 000.00 | 1 200 000.00 | | 1 200 000.00 |
DD Legal reserve (1) | 120 000.00 | 120 000.00 | | 120 000.00 |
DG Other reserves | 1 178 598.00 | 1 048 922.00 | | 1 178 598.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 398 424.00 | 229 676.00 | | 398 424.00 |
DK Regulated provisions | 46 407.00 | 36 145.00 | | 46 407.00 |
DL TOTAL (I) | 2 943 429.00 | 2 634 743.00 | | 2 943 429.00 |
DU Loans and Debts from Credit Institutions (3) | 424 246.00 | 516 779.00 | | 424 246.00 |
DV Miscellaneous Loans and Financial Debts (4) | 265 923.00 | 435 716.00 | | 265 923.00 |
DX Trade payables and related accounts | 34 843.00 | 11 369.00 | | 34 843.00 |
DY Tax and social security liabilities | 79 840.00 | 126 190.00 | | 79 840.00 |
EA Other liabilities | 76 000.00 | 56 000.00 | | 76 000.00 |
EC TOTAL (IV) | 880 851.00 | 1 146 053.00 | | 880 851.00 |
EE Grand total (I to V) | 3 824 280.00 | 3 780 797.00 | | 3 824 280.00 |
EG Accrued income and payables due within one year | 554 351.00 | 627 544.00 | | 554 351.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 473 358.00 | | 473 358.00 | 473 358.00 |
FJ Net sales | 473 358.00 | | 473 358.00 | 473 358.00 |
FO Operating subsidies | | | | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 3 205.00 | |
FQ Other income | | | 1 433.00 | |
FR Total operating income (I) | | | 477 996.00 | |
FW Other purchases and external expenses | | | 112 279.00 | |
FX Taxes, duties, and similar payments | | | 1 696.00 | |
FY Salaries and Wages | | | 320 794.00 | |
FZ Social Security Contributions | | | 33 052.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 7 979.00 | |
GE Other Expenses | | | 2 356.00 | |
GF Total Operating Expenses (II) | | | 478 155.00 | |
GG - OPERATING RESULT (I - II) | | | -160.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 424 453.00 | |
GP Total financial income (V) | | | 424 453.00 | |
GR Interest and similar expenses | | | 11 153.00 | |
GU Total financial expenses (VI) | | | 11 153.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 413 299.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 413 140.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 3 205.00 | 1 582.00 | | 3 205.00 |
HE Exceptional expenses on management operations | 14.00 | | | 14.00 |
HG Exceptional depreciation and provisions | 10 262.00 | 10 262.00 | | 10 262.00 |
HH Total exceptional expenses (VIII) | 10 276.00 | 10 262.00 | | 10 276.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -10 276.00 | -10 262.00 | | -10 276.00 |
HJ Employee participation in company results | -4 145.00 | 7 601.00 | | -4 145.00 |
HK Income tax | 8 585.00 | 12 034.00 | | 8 585.00 |
HL TOTAL REVENUE (I + III + V + VII) | 902 448.00 | 746 026.00 | | 902 448.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 504 025.00 | 516 349.00 | | 504 025.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 398 424.00 | 229 676.00 | | 398 424.00 |
| |
| 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 | 3 466 502.00 | | | 3 466 502.00 |
I3 DECREASES Total Financial Fixed Assets | | | 3 434 022.00 | |
I4 DECREASES Grand Total | | | 3 466 502.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 32 480.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 32 480.00 | | | 32 480.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 3 434 022.00 | | | 3 434 022.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 10 026.00 | 7 979.00 | | 10 026.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 10 026.00 | 7 979.00 | | 10 026.00 |
| |
| 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 | 34 843.00 | 34 843.00 | | 34 843.00 |
8C Staff and Related Accounts | 59 058.00 | 59 058.00 | | 59 058.00 |
8D Social Security and Other Social Organizations | 10 353.00 | 10 353.00 | | 10 353.00 |
UT Other financial assets | 600.00 | | 600.00 | 600.00 |
UX Other trade receivables | 7 342.00 | 7 342.00 | | 7 342.00 |
UY Staff and related accounts | 105.00 | 105.00 | | 105.00 |
UZ Social Security, other social security organizations | 319.00 | 319.00 | | 319.00 |
VB VAT | 30 358.00 | 30 358.00 | | 30 358.00 |
VC Group and associates | 175 685.00 | 175 685.00 | | 175 685.00 |
VH Loans with a maturity of more than one year at origin | 424 246.00 | 97 746.00 | 271 007.00 | 424 246.00 |
VI Group and Associates | 341 923.00 | 341 923.00 | | 341 923.00 |
VK Loans repaid during the year | 92 533.00 | | | 92 533.00 |
VM Income taxes | 3 450.00 | 3 450.00 | | 3 450.00 |
VQ Other Taxes, Duties, and Similar Debts | 785.00 | 785.00 | | 785.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 60.00 | 60.00 | | 60.00 |
VS Prepaid expenses | 22 429.00 | 22 429.00 | | 22 429.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 240 348.00 | 239 748.00 | 600.00 | 240 348.00 |
VW VAT | 9 644.00 | 9 644.00 | | 9 644.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 880 851.00 | 554 351.00 | 271 007.00 | 880 851.00 |
