| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 6 098.00 | | 6 098.00 | 6 098.00 |
AP Buildings | 488 857.00 | 488 857.00 | | 488 857.00 |
AR Technical installations, industrial equipment and tools | 113 039.00 | 103 669.00 | 9 370.00 | 113 039.00 |
AT Other tangible assets | 413 504.00 | 356 803.00 | 56 701.00 | 413 504.00 |
BH Other financial assets | 44 019.00 | | 44 019.00 | 44 019.00 |
BJ TOTAL (I) | 1 065 517.00 | 949 329.00 | 116 188.00 | 1 065 517.00 |
BT Goods | 19 769.00 | | 19 769.00 | 19 769.00 |
BX Customers and related accounts | 644.00 | | 644.00 | 644.00 |
BZ Other receivables | 425 562.00 | | 425 562.00 | 425 562.00 |
CF Cash and cash equivalents | 53 667.00 | | 53 667.00 | 53 667.00 |
CH Prepaid expenses | 5 995.00 | | 5 995.00 | 5 995.00 |
CJ TOTAL (II) | 505 637.00 | | 505 637.00 | 505 637.00 |
CO Grand total (0 to V) | 1 571 153.00 | 949 329.00 | 621 825.00 | 1 571 153.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 163 620.00 | 163 620.00 | | 163 620.00 |
DB Share, merger, contribution premiums, etc. | 6 250.00 | 6 250.00 | | 6 250.00 |
DD Legal reserve (1) | 16 362.00 | 16 362.00 | | 16 362.00 |
DH Retained earnings | -132 161.00 | -5 972.00 | | -132 161.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -36 919.00 | -126 189.00 | | -36 919.00 |
DL TOTAL (I) | 17 152.00 | 54 071.00 | | 17 152.00 |
DP Provisions for Risks | 6 975.00 | 13 544.00 | | 6 975.00 |
DR TOTAL (IV) | 6 975.00 | 13 544.00 | | 6 975.00 |
DU Loans and Debts from Credit Institutions (3) | 35 990.00 | 32 501.00 | | 35 990.00 |
DV Miscellaneous Loans and Financial Debts (4) | 402 275.00 | 240 275.00 | | 402 275.00 |
DX Trade payables and related accounts | 74 986.00 | 72 285.00 | | 74 986.00 |
DY Tax and social security liabilities | 78 447.00 | 69 889.00 | | 78 447.00 |
EA Other liabilities | 6 000.00 | 6 000.00 | | 6 000.00 |
EC TOTAL (IV) | 597 698.00 | 420 951.00 | | 597 698.00 |
EE Grand total (I to V) | 621 825.00 | 488 566.00 | | 621 825.00 |
EG Accrued income and payables due within one year | 579 117.00 | 399 587.00 | | 579 117.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 932 952.00 | | 932 952.00 | 932 952.00 |
FJ Net sales | 932 952.00 | | 932 952.00 | 932 952.00 |
FO Operating subsidies | | | 10 516.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 3 795.00 | |
FQ Other income | | | 52.00 | |
FR Total operating income (I) | | | 947 315.00 | |
FS Purchases of goods (including customs duties) | | | 301 264.00 | |
FT Inventory change (goods) | | | -1 474.00 | |
FW Other purchases and external expenses | | | 359 634.00 | |
FX Taxes, duties, and similar payments | | | 27 420.00 | |
FY Salaries and Wages | | | 235 906.00 | |
FZ Social Security Contributions | | | 55 940.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 19 264.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 997 954.00 | |
GG - OPERATING RESULT (I - II) | | | -50 639.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 7 529.00 | |
GP Total financial income (V) | | | 7 529.00 | |
GR Interest and similar expenses | | | 722.00 | |
GU Total financial expenses (VI) | | | 722.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 6 807.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -43 833.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 3 795.00 | 1 757.00 | | 3 795.00 |
HA Exceptional income from management transactions | 5 768.00 | 7 890.00 | | 5 768.00 |
HC Reversals of provisions and transfers of expenses | 13 544.00 | | | 13 544.00 |
HD Total exceptional income (VII) | 19 312.00 | 7 890.00 | | 19 312.00 |
HE Exceptional expenses on management operations | 5 423.00 | 8 515.00 | | 5 423.00 |
HG Exceptional depreciation and provisions | 6 975.00 | | | 6 975.00 |
HH Total exceptional expenses (VIII) | 12 398.00 | 8 515.00 | | 12 398.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 6 914.00 | -625.00 | | 6 914.00 |
HL TOTAL REVENUE (I + III + V + VII) | 974 156.00 | 991 504.00 | | 974 156.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 011 075.00 | 1 117 693.00 | | 1 011 075.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -36 919.00 | -126 189.00 | | -36 919.00 |
HP References: Equipment leasing | 5 278.00 | 5 278.00 | | 5 278.00 |
| |
| 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 | 1 050 911.00 | | 14 606.00 | 1 050 911.00 |
I3 DECREASES Total Financial Fixed Assets | | | 44 019.00 | |
I4 DECREASES Grand Total | | | 1 065 517.00 | |
IO DECREASES Total including other intangible assets | | | 6 098.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 1 015 400.00 | |
KD ACQUISITIONS Total including other intangible assets | 6 098.00 | | | 6 098.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 1 000 794.00 | | 14 606.00 | 1 000 794.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 44 019.00 | | | 44 019.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 930 065.00 | 19 264.00 | | 930 065.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 930 065.00 | 19 264.00 | | 930 065.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
4A Provisions for litigation | | | | |
5Z Total provisions for risks and expenses | 13 544.00 | 6 975.00 | 13 544.00 | 13 544.00 |
7C Grand total | 13 544.00 | 6 975.00 | 13 544.00 | 13 544.00 |
UJ - Exceptional | | 6 975.00 | 13 544.00 | |
| |
| 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 | 74 986.00 | 74 986.00 | | 74 986.00 |
8C Staff and Related Accounts | 45 229.00 | 45 229.00 | | 45 229.00 |
8D Social Security and Other Social Organizations | 22 671.00 | 22 671.00 | | 22 671.00 |
8K Other liabilities (including liabilities related to repo transactions) | 6 000.00 | 6 000.00 | | 6 000.00 |
UT Other financial assets | 44 019.00 | | | 44 019.00 |
UX Other trade receivables | 644.00 | | | 644.00 |
UY Staff and related accounts | 285.00 | | | 285.00 |
VB VAT | 6 210.00 | | | 6 210.00 |
VC Group and associates | 405 515.00 | | | 405 515.00 |
VH Loans with a maturity of more than one year at origin | 35 990.00 | 17 409.00 | 18 581.00 | 35 990.00 |
VI Group and Associates | 402 275.00 | 402 275.00 | | 402 275.00 |
VJ Loans taken out during the year | 17 946.00 | | | 17 946.00 |
VK Loans repaid during the year | 14 457.00 | | | 14 457.00 |
VQ Other Taxes, Duties, and Similar Debts | 4 701.00 | 4 701.00 | | 4 701.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 13 552.00 | | | 13 552.00 |
VS Prepaid expenses | 5 995.00 | | | 5 995.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 476 220.00 | 432 201.00 | 44 019.00 | 476 220.00 |
VW VAT | 5 846.00 | 5 846.00 | | 5 846.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 597 698.00 | 579 117.00 | 18 581.00 | 597 698.00 |
| |
| 11 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
9Z Other taxes, duties, and similar payments | 15 073.00 | 15 222.00 | | 15 073.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 29 606.00 | 31 022.00 | | 29 606.00 |
ST Other accounts | 97 365.00 | 97 558.00 | | 97 365.00 |
XQ Rental, rental and co-ownership charges | 220 420.00 | 243 854.00 | | 220 420.00 |
YP Average staff number | 12.00 | 14.00 | | 12.00 |
YQ Equipment leasing commitment | | 5 278.00 | | |
YT Subcontracting | 12 243.00 | 42 192.00 | | 12 243.00 |
YW Business tax | 12 347.00 | 11 603.00 | | 12 347.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 27 420.00 | 26 825.00 | | 27 420.00 |
YY Amount of VAT collected | 113 579.00 | 120 599.00 | | 113 579.00 |
YZ Total deductible VAT on goods and services | 96 443.00 | 110 981.00 | | 96 443.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 359 634.00 | 414 626.00 | | 359 634.00 |
