| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 55 490.00 | 55 490.00 | | 55 490.00 |
AH Goodwill | 548 763.00 | 548 763.00 | | 548 763.00 |
AR Technical installations, industrial equipment and tools | 319 364.00 | 319 364.00 | | 319 364.00 |
AT Other tangible assets | 66 497.00 | 66 497.00 | | 66 497.00 |
BH Other financial assets | 2 000.00 | | 2 000.00 | 2 000.00 |
BJ TOTAL (I) | 1 184 637.00 | 990 114.00 | 194 524.00 | 1 184 637.00 |
BX Customers and related accounts | 810.00 | | 810.00 | 810.00 |
BZ Other receivables | 80 650.00 | | 80 650.00 | 80 650.00 |
CF Cash and cash equivalents | 3 400 427.00 | | 3 400 427.00 | 3 400 427.00 |
CJ TOTAL (II) | 3 481 888.00 | | 3 481 888.00 | 3 481 888.00 |
CO Grand total (0 to V) | 4 666 525.00 | 990 114.00 | 3 676 412.00 | 4 666 525.00 |
CP Shares due in less than one year | 2 000.00 | | | 2 000.00 |
CU Other investments | 192 524.00 | | 192 524.00 | 192 524.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 461 000.00 | 2 461 000.00 | | 2 461 000.00 |
DD Legal reserve (1) | 246 100.00 | 246 100.00 | | 246 100.00 |
DG Other reserves | 126 170.00 | 126 170.00 | | 126 170.00 |
DH Retained earnings | 648 216.00 | 599 083.00 | | 648 216.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -51 107.00 | 49 133.00 | | -51 107.00 |
DL TOTAL (I) | 3 430 379.00 | 3 481 487.00 | | 3 430 379.00 |
DQ Provisions for Expenses | 1 789.00 | 2 913.00 | | 1 789.00 |
DR TOTAL (IV) | 1 789.00 | 2 913.00 | | 1 789.00 |
DU Loans and Debts from Credit Institutions (3) | | 15.00 | | |
DX Trade payables and related accounts | 31 000.00 | 29 375.00 | | 31 000.00 |
DY Tax and social security liabilities | 212 773.00 | 90 741.00 | | 212 773.00 |
EA Other liabilities | 470.00 | 337.00 | | 470.00 |
EC TOTAL (IV) | 244 243.00 | 120 468.00 | | 244 243.00 |
EE Grand total (I to V) | 3 676 412.00 | 3 604 867.00 | | 3 676 412.00 |
EG Accrued income and payables due within one year | 244 243.00 | 120 468.00 | | 244 243.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 533 304.00 | | 533 304.00 | 533 304.00 |
FJ Net sales | 533 304.00 | | 533 304.00 | 533 304.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 1 124.00 | |
FR Total operating income (I) | | | 534 428.00 | |
FW Other purchases and external expenses | | | 67 268.00 | |
FX Taxes, duties, and similar payments | | | 12 346.00 | |
FY Salaries and Wages | | | 344 202.00 | |
FZ Social Security Contributions | | | 148 139.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 3 025.00 | |
GF Total Operating Expenses (II) | | | 574 980.00 | |
GG - OPERATING RESULT (I - II) | | | -40 552.00 | |
GL Other interest and similar income | | | 1.00 | |
GN Positive exchange differences | | | | |
GP Total financial income (V) | | | 1.00 | |
GR Interest and similar expenses | | | 1.00 | |
GS Negative differences of foreign exchange | | | 44.00 | |
GU Total financial expenses (VI) | | | 44.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -43.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -40 595.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | | 810.00 | | |
HD Total exceptional income (VII) | | 810.00 | | |
HF Exceptional expenses on capital transactions | | 810.00 | | |
HG Exceptional depreciation and provisions | 330.00 | | | 330.00 |
HH Total exceptional expenses (VIII) | 330.00 | 810.00 | | 330.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -330.00 | | | -330.00 |
HJ Employee participation in company results | 10 182.00 | 8 694.00 | | 10 182.00 |
HK Income tax | | 11 213.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 534 429.00 | 582 990.00 | | 534 429.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 585 536.00 | 533 857.00 | | 585 536.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -51 107.00 | 49 133.00 | | -51 107.00 |
| |
| 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 | 1 629 057.00 | | 2 000.00 | 1 629 057.00 |
I3 DECREASES Total Financial Fixed Assets | | | 194 524.00 | |
I4 DECREASES Grand Total | | 446 419.00 | 1 184 637.00 | |
IO DECREASES Total including other intangible assets | | | 604 253.00 | |
IY DECREASES Total Tangible Fixed Assets | | 446 419.00 | 385 861.00 | |
KD ACQUISITIONS Total including other intangible assets | 604 253.00 | | | 604 253.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 832 280.00 | | | 832 280.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 192 524.00 | | 2 000.00 | 192 524.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 1 433 178.00 | 3 355.00 | 446 419.00 | 1 433 178.00 |
PE DEPRECIATION Total including other intangible assets | 604 253.00 | | | 604 253.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 828 925.00 | 3 355.00 | 446 419.00 | 828 925.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
4X Provisions for pensions and similar obligations | | | | |
5Z Total provisions for risks and expenses | 2 913.00 | | 1 124.00 | 2 913.00 |
7C Grand total | 2 913.00 | | 1 124.00 | 2 913.00 |
UE of which provisions and reversals: - Operating | | | 1 124.00 | |
| |
| 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 | 31 000.00 | 31 000.00 | | 31 000.00 |
8C Staff and Related Accounts | 44 966.00 | 44 966.00 | | 44 966.00 |
8D Social Security and Other Social Organizations | 53 645.00 | 53 645.00 | | 53 645.00 |
8K Other liabilities (including liabilities related to repo transactions) | 470.00 | 470.00 | | 470.00 |
UT Other financial assets | 2 000.00 | 2 000.00 | | 2 000.00 |
UX Other trade receivables | 810.00 | | | 810.00 |
VB VAT | 2 482.00 | | | 2 482.00 |
VC Group and associates | 70 817.00 | | | 70 817.00 |
VM Income taxes | 7 351.00 | | | 7 351.00 |
VQ Other Taxes, Duties, and Similar Debts | 7 777.00 | 7 777.00 | | 7 777.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 83 460.00 | 83 460.00 | | 83 460.00 |
VW VAT | 106 385.00 | 106 385.00 | | 106 385.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 244 243.00 | 244 243.00 | | 244 243.00 |
| |
| 11 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
SS Intermediary remuneration and fees (excluding retrocessions) | 27 186.00 | 70 768.00 | | 27 186.00 |
ST Other accounts | 28 800.00 | 11 892.00 | | 28 800.00 |
XQ Rental, rental and co-ownership charges | 11 282.00 | -3 534.00 | | 11 282.00 |
YP Average staff number | 7.00 | 7.00 | | 7.00 |
YT Subcontracting | | 768.00 | | |
YW Business tax | 8 944.00 | -1 670.00 | | 8 944.00 |
YY Amount of VAT collected | 114 896.00 | 130 808.00 | | 114 896.00 |
