| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 354.00 | | 354.00 | 354.00 |
BH Other financial assets | 3 000.00 | | 3 000.00 | 3 000.00 |
BJ TOTAL (I) | 664 974.00 | | 664 974.00 | 664 974.00 |
BV Advances and down payments on orders | 2 000.00 | | 2 000.00 | 2 000.00 |
BX Customers and related accounts | | | | |
BZ Other receivables | 37 675.00 | | 37 675.00 | 37 675.00 |
CF Cash and cash equivalents | 66 923.00 | | 66 923.00 | 66 923.00 |
CH Prepaid expenses | | | | |
CJ TOTAL (II) | 106 599.00 | | 106 599.00 | 106 599.00 |
CO Grand total (0 to V) | 771 573.00 | | 771 573.00 | 771 573.00 |
CU Other investments | 661 620.00 | | 661 620.00 | 661 620.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | 1 000.00 | | 1 000.00 |
DD Legal reserve (1) | 100.00 | 100.00 | | 100.00 |
DG Other reserves | 301 575.00 | 399 753.00 | | 301 575.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 256 440.00 | 201 821.00 | | 256 440.00 |
DK Regulated provisions | 9 588.00 | 8 653.00 | | 9 588.00 |
DL TOTAL (I) | 568 703.00 | 611 328.00 | | 568 703.00 |
DU Loans and Debts from Credit Institutions (3) | 125 446.00 | 205 464.00 | | 125 446.00 |
DV Miscellaneous Loans and Financial Debts (4) | 31 879.00 | 17 879.00 | | 31 879.00 |
DX Trade payables and related accounts | 5 215.00 | 105 283.00 | | 5 215.00 |
DY Tax and social security liabilities | 40 330.00 | 37 092.00 | | 40 330.00 |
EC TOTAL (IV) | 202 870.00 | 365 718.00 | | 202 870.00 |
EE Grand total (I to V) | 771 573.00 | 977 046.00 | | 771 573.00 |
EG Accrued income and payables due within one year | 145 861.00 | 240 272.00 | | 145 861.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | | 165.00 | | |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | | 300 000.00 | |
FJ Net sales | | | 300 000.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 5 540.00 | |
FQ Other income | | | 185.00 | |
FR Total operating income (I) | | | 305 725.00 | |
FW Other purchases and external expenses | | | 41 900.00 | |
FX Taxes, duties, and similar payments | | | 597.00 | |
FY Salaries and Wages | | | 189 796.00 | |
GE Other Expenses | | | 3.00 | |
GF Total Operating Expenses (II) | | | 232 296.00 | |
GG - OPERATING RESULT (I - II) | | | 73 429.00 | |
GL Other interest and similar income | | | 184 195.00 | |
GP Total financial income (V) | | | 184 195.00 | |
GR Interest and similar expenses | | | 4 647.00 | |
GU Total financial expenses (VI) | | | 4 647.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 179 548.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 252 977.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | | 6 000.00 | | |
HD Total exceptional income (VII) | | 6 000.00 | | |
HG Exceptional depreciation and provisions | 935.00 | 1 294.00 | | 935.00 |
HH Total exceptional expenses (VIII) | 935.00 | 1 294.00 | | 935.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -935.00 | 4 706.00 | | -935.00 |
HK Income tax | -4 398.00 | 760.00 | | -4 398.00 |
HL TOTAL REVENUE (I + III + V + VII) | 489 920.00 | 508 994.00 | | 489 920.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 233 480.00 | 307 173.00 | | 233 480.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 256 440.00 | 201 821.00 | | 256 440.00 |
HP References: Equipment leasing | 22 223.00 | 22 223.00 | | 22 223.00 |
| |
| 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 | 664 974.00 | | | 664 974.00 |
I3 DECREASES Total Financial Fixed Assets | | | 664 620.00 | |
I4 DECREASES Grand Total | | | 664 974.00 | |
IO DECREASES Total including other intangible assets | | | 354.00 | |
KD ACQUISITIONS Total including other intangible assets | 354.00 | | | 354.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 664 620.00 | | | 664 620.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 8 653.00 | 935.00 | | 8 653.00 |
7C Grand total | 8 653.00 | 935.00 | | 8 653.00 |
UJ - Exceptional | | 935.00 | | |
| |
| 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 | 5 215.00 | 5 215.00 | | 5 215.00 |
8D Social Security and Other Social Organizations | 40 330.00 | 40 330.00 | | 40 330.00 |
8K Other liabilities (including liabilities related to repo transactions) | 31 879.00 | 31 879.00 | | 31 879.00 |
UT Other financial assets | 3 000.00 | | 3 000.00 | 3 000.00 |
UX Other trade receivables | 37 675.00 | 37 675.00 | | 37 675.00 |
VH Loans with a maturity of more than one year at origin | 125 446.00 | 68 437.00 | 57 009.00 | 125 446.00 |
VK Loans repaid during the year | 79 852.00 | | | 79 852.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 40 675.00 | 37 675.00 | 3 000.00 | 40 675.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 202 870.00 | 145 861.00 | 57 009.00 | 202 870.00 |
