| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AJ Other Intangible Assets | 1 818.00 | 1 818.00 | | 1 818.00 |
AT Other tangible assets | 15 000.00 | 11 222.00 | 3 777.00 | 15 000.00 |
BH Other financial assets | 17 580.00 | | 17 580.00 | 17 580.00 |
BJ TOTAL (I) | 2 971 545.00 | 363 040.00 | 2 608 504.00 | 2 971 545.00 |
BV Advances and down payments on orders | 600.00 | | 600.00 | 600.00 |
BX Customers and related accounts | 424 338.00 | | 424 338.00 | 424 338.00 |
BZ Other receivables | 131 620.00 | | 131 620.00 | 131 620.00 |
CF Cash and cash equivalents | 60 282.00 | | 60 282.00 | 60 282.00 |
CH Prepaid expenses | 9 558.00 | | 9 558.00 | 9 558.00 |
CJ TOTAL (II) | 626 400.00 | | 626 400.00 | 626 400.00 |
CO Grand total (0 to V) | 3 597 945.00 | 363 040.00 | 3 234 904.00 | 3 597 945.00 |
CP Shares due in less than one year | 17 580.00 | | | 17 580.00 |
CU Other investments | 2 937 147.00 | 350 000.00 | 2 587 147.00 | 2 937 147.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 600 000.00 | 600 000.00 | | 600 000.00 |
DD Legal reserve (1) | 60 000.00 | 60 000.00 | | 60 000.00 |
DG Other reserves | 693 502.00 | 693 502.00 | | 693 502.00 |
DH Retained earnings | -35 546.00 | | | -35 546.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -11 067.00 | -35 546.00 | | -11 067.00 |
DL TOTAL (I) | 1 306 888.00 | 1 317 955.00 | | 1 306 888.00 |
DU Loans and Debts from Credit Institutions (3) | 71 010.00 | 99 938.00 | | 71 010.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 353 701.00 | 1 375 020.00 | | 1 353 701.00 |
DX Trade payables and related accounts | 34 284.00 | 36 531.00 | | 34 284.00 |
DY Tax and social security liabilities | 469 020.00 | 316 292.00 | | 469 020.00 |
EA Other liabilities | | 154 494.00 | | |
EC TOTAL (IV) | 1 928 016.00 | 1 982 278.00 | | 1 928 016.00 |
EE Grand total (I to V) | 3 234 904.00 | 3 300 233.00 | | 3 234 904.00 |
EI Including equity loans | 1 353 701.00 | | | 1 353 701.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 1 696 322.00 | | 1 696 322.00 | 1 696 322.00 |
FJ Net sales | 1 696 322.00 | | 1 696 322.00 | 1 696 322.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 40 196.00 | |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 1 736 520.00 | |
FW Other purchases and external expenses | | | 226 567.00 | |
FX Taxes, duties, and similar payments | | | 67 441.00 | |
FY Salaries and Wages | | | 851 886.00 | |
FZ Social Security Contributions | | | 431 400.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 5 000.00 | |
GE Other Expenses | | | 57.00 | |
GF Total Operating Expenses (II) | | | 1 582 354.00 | |
GG - OPERATING RESULT (I - II) | | | 154 166.00 | |
GQ Financial allocations to depreciation and provisions | | | 100 000.00 | |
GR Interest and similar expenses | | | 21 512.00 | |
GU Total financial expenses (VI) | | | 121 512.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -121 512.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 32 653.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 837.00 | | | 837.00 |
HH Total exceptional expenses (VIII) | 837.00 | | | 837.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -837.00 | | | -837.00 |
HK Income tax | 42 884.00 | 51 083.00 | | 42 884.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 736 520.00 | 1 475 018.00 | | 1 736 520.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 747 587.00 | 1 510 564.00 | | 1 747 587.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -11 067.00 | -35 546.00 | | -11 067.00 |
| |
| 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 | 2 971 545.00 | | | 2 971 545.00 |
I3 DECREASES Total Financial Fixed Assets | | | 2 954 727.00 | |
I4 DECREASES Grand Total | | | 2 971 545.00 | |
IO DECREASES Total including other intangible assets | | | 1 818.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 15 000.00 | |
KD ACQUISITIONS Total including other intangible assets | 1 818.00 | | | 1 818.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 15 000.00 | | | 15 000.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 954 727.00 | | | 2 954 727.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 8 040.00 | 5 000.00 | | 8 040.00 |
PE DEPRECIATION Total including other intangible assets | 1 818.00 | | | 1 818.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 6 222.00 | 5 000.00 | | 6 222.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
7B Total provisions for depreciation | 250 000.00 | 100 000.00 | | 250 000.00 |
7C Grand total | 250 000.00 | 100 000.00 | | 250 000.00 |
9U on fixed assets – equity investments | | | | |
UG - Financial | | 100 000.00 | | |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 1 143 449.00 | 1 143 449.00 | | 1 143 449.00 |
8B Suppliers and Related Accounts | 34 284.00 | 34 284.00 | | 34 284.00 |
8C Staff and Related Accounts | 137 127.00 | 137 127.00 | | 137 127.00 |
8D Social Security and Other Social Organizations | 208 009.00 | 208 009.00 | | 208 009.00 |
UT Other financial assets | 17 580.00 | 17 580.00 | | 17 580.00 |
UX Other trade receivables | 424 339.00 | 424 339.00 | | 424 339.00 |
UY Staff and related accounts | 100.00 | 100.00 | | 100.00 |
VB VAT | 33 405.00 | 33 405.00 | | 33 405.00 |
VC Group and associates | 46.00 | 46.00 | | 46.00 |
VG Loans with a maturity of up to one year at origin | 71 011.00 | 71 011.00 | | 71 011.00 |
VI Group and Associates | 210 253.00 | 210 253.00 | | 210 253.00 |
VM Income taxes | 5 908.00 | 5 908.00 | | 5 908.00 |
VQ Other Taxes, Duties, and Similar Debts | 30 595.00 | 30 595.00 | | 30 595.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 92 161.00 | 92 161.00 | | 92 161.00 |
VS Prepaid expenses | 9 559.00 | 9 559.00 | | 9 559.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 583 098.00 | 583 098.00 | | 583 098.00 |
VW VAT | 93 289.00 | 93 289.00 | | 93 289.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 928 017.00 | 1 928 017.00 | | 1 928 017.00 |
