| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 185 000.00 | | 185 000.00 | 185 000.00 |
AN Land | 6 699.00 | 3 239.00 | 3 460.00 | 6 699.00 |
AR Technical installations, industrial equipment and tools | 10 000.00 | 6 274.00 | 3 726.00 | 10 000.00 |
AT Other tangible assets | 212 595.00 | 151 125.00 | 61 470.00 | 212 595.00 |
BD Other fixed assets | 2 074.00 | | 2 074.00 | 2 074.00 |
BH Other financial assets | 620.00 | | 620.00 | 620.00 |
BJ TOTAL (I) | 416 989.00 | 160 638.00 | 256 350.00 | 416 989.00 |
BX Customers and related accounts | 68 369.00 | 11 188.00 | 57 181.00 | 68 369.00 |
BZ Other receivables | 12 444.00 | | 12 444.00 | 12 444.00 |
CF Cash and cash equivalents | 44 715.00 | | 44 715.00 | 44 715.00 |
CJ TOTAL (II) | 125 528.00 | 11 188.00 | 114 339.00 | 125 528.00 |
CO Grand total (0 to V) | 542 516.00 | 171 827.00 | 370 690.00 | 542 516.00 |
CP Shares due in less than one year | 620.00 | | | 620.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 300 000.00 | 300 000.00 | | 300 000.00 |
DH Retained earnings | -590 603.00 | -572 686.00 | | -590 603.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -45 720.00 | -17 916.00 | | -45 720.00 |
DL TOTAL (I) | -336 322.00 | -290 603.00 | | -336 322.00 |
DU Loans and Debts from Credit Institutions (3) | 7 820.00 | 19 048.00 | | 7 820.00 |
DV Miscellaneous Loans and Financial Debts (4) | 564 334.00 | 529 229.00 | | 564 334.00 |
DX Trade payables and related accounts | 40 046.00 | 19 701.00 | | 40 046.00 |
DY Tax and social security liabilities | 12 001.00 | 10 128.00 | | 12 001.00 |
EB Prepaid income (2) | 82 810.00 | 76 750.00 | | 82 810.00 |
EC TOTAL (IV) | 707 012.00 | 654 856.00 | | 707 012.00 |
EE Grand total (I to V) | 370 690.00 | 364 254.00 | | 370 690.00 |
EG Accrued income and payables due within one year | 705 758.00 | 647 036.00 | | 705 758.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 223 898.00 | | 223 898.00 | 223 898.00 |
FJ Net sales | 223 898.00 | | 223 898.00 | 223 898.00 |
FQ Other income | | | 14.00 | |
FR Total operating income (I) | | | 223 912.00 | |
FW Other purchases and external expenses | | | 184 586.00 | |
FX Taxes, duties, and similar payments | | | 2 000.00 | |
FY Salaries and Wages | | | 32 169.00 | |
FZ Social Security Contributions | | | 7 607.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 20 798.00 | |
GC Operating Expenses - Current Assets: Provisions | | | 11 188.00 | |
GE Other Expenses | | | 12.00 | |
GF Total Operating Expenses (II) | | | 258 361.00 | |
GG - OPERATING RESULT (I - II) | | | -34 449.00 | |
GL Other interest and similar income | | | 45.00 | |
GP Total financial income (V) | | | 45.00 | |
GR Interest and similar expenses | | | 11 317.00 | |
GU Total financial expenses (VI) | | | 11 317.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -11 272.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -45 721.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 2.00 | | | 2.00 |
HB Exceptional income from capital transactions | | 1 100.00 | | |
HD Total exceptional income (VII) | 2.00 | 1 100.00 | | 2.00 |
HE Exceptional expenses on management operations | 2.00 | | | 2.00 |
HH Total exceptional expenses (VIII) | 2.00 | | | 2.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 1.00 | 1 100.00 | | 1.00 |
HL TOTAL REVENUE (I + III + V + VII) | 223 959.00 | 234 879.00 | | 223 959.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 269 679.00 | 252 795.00 | | 269 679.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -45 720.00 | -17 916.00 | | -45 720.00 |
HP References: Equipment leasing | 3 078.00 | 6 606.00 | | 3 078.00 |
| |
| 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 | 415 464.00 | | 1 524.00 | 415 464.00 |
I3 DECREASES Total Financial Fixed Assets | | | 2 694.00 | |
I4 DECREASES Grand Total | | | 416 989.00 | |
IO DECREASES Total including other intangible assets | | | 185 000.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 229 294.00 | |
KD ACQUISITIONS Total including other intangible assets | 185 000.00 | | | 185 000.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 227 794.00 | | 1 500.00 | 227 794.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 670.00 | | 24.00 | 2 670.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 139 841.00 | 20 798.00 | | 139 841.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 139 841.00 | 20 798.00 | | 139 841.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6T Receivables | | 11 188.00 | | |
7B Total provisions for depreciation | | 11 188.00 | | |
7C Grand total | | 11 188.00 | | |
UE of which provisions and reversals: - Operating | | 11 188.00 | | |
| |
| 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 | 40 046.00 | 40 046.00 | | 40 046.00 |
8D Social Security and Other Social Organizations | 215.00 | 215.00 | | 215.00 |
8L Deferred income | 82 810.00 | 82 810.00 | | 82 810.00 |
UT Other financial assets | 620.00 | 620.00 | | 620.00 |
UX Other trade receivables | 68 369.00 | | | 68 369.00 |
VB VAT | 9 014.00 | | | 9 014.00 |
VH Loans with a maturity of more than one year at origin | 7 820.00 | 6 566.00 | 1 254.00 | 7 820.00 |
VI Group and Associates | 564 334.00 | 564 334.00 | | 564 334.00 |
VK Loans repaid during the year | 11 228.00 | | | 11 228.00 |
VP Miscellaneous | 1 930.00 | | | 1 930.00 |
VQ Other Taxes, Duties, and Similar Debts | 380.00 | 380.00 | | 380.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 1 500.00 | | | 1 500.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 81 433.00 | 81 433.00 | | 81 433.00 |
VW VAT | 11 406.00 | 11 406.00 | | 11 406.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 707 012.00 | 705 758.00 | 1 254.00 | 707 012.00 |
| |
| 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 | 749.00 | 180.00 | | 749.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 1 736.00 | 3 234.00 | | 1 736.00 |
ST Other accounts | 36 435.00 | 45 771.00 | | 36 435.00 |
XQ Rental, rental and co-ownership charges | 69 908.00 | 61 474.00 | | 69 908.00 |
YP Average staff number | 1.00 | 1.00 | | 1.00 |
YQ Equipment leasing commitment | 3 848.00 | 6 926.00 | | 3 848.00 |
YT Subcontracting | 76 507.00 | 75 775.00 | | 76 507.00 |
YW Business tax | 1 251.00 | 796.00 | | 1 251.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 2 000.00 | 976.00 | | 2 000.00 |
YY Amount of VAT collected | 45 993.00 | 44 676.00 | | 45 993.00 |
YZ Total deductible VAT on goods and services | 2 120.00 | 34 255.00 | | 2 120.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 184 586.00 | 186 254.00 | | 184 586.00 |
