| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 43 980.00 | 43 980.00 | | 43 980.00 |
AR Technical installations, industrial equipment and tools | 2 668.00 | 2 668.00 | | 2 668.00 |
AT Other tangible assets | 215 268.00 | 156 737.00 | 58 531.00 | 215 268.00 |
BD Other fixed assets | 305.00 | | 305.00 | 305.00 |
BH Other financial assets | | | | |
BJ TOTAL (I) | 262 983.00 | 203 385.00 | 59 598.00 | 262 983.00 |
BX Customers and related accounts | 294 222.00 | 28 515.00 | 265 707.00 | 294 222.00 |
BZ Other receivables | 182 188.00 | | 182 188.00 | 182 188.00 |
CF Cash and cash equivalents | 1.00 | | 1.00 | 1.00 |
CJ TOTAL (II) | 476 412.00 | 28 515.00 | 447 897.00 | 476 412.00 |
CO Grand total (0 to V) | 739 395.00 | 231 900.00 | 507 495.00 | 739 395.00 |
CU Other investments | 762.00 | | 762.00 | 762.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 167 685.00 | 167 685.00 | | 167 685.00 |
DD Legal reserve (1) | 16 769.00 | 16 769.00 | | 16 769.00 |
DG Other reserves | | 6 629.00 | | |
DH Retained earnings | -92 981.00 | -104 848.00 | | -92 981.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -13 916.00 | 5 237.00 | | -13 916.00 |
DL TOTAL (I) | 77 556.00 | 91 472.00 | | 77 556.00 |
DU Loans and Debts from Credit Institutions (3) | 306 866.00 | 311 820.00 | | 306 866.00 |
DV Miscellaneous Loans and Financial Debts (4) | 15 245.00 | 15 245.00 | | 15 245.00 |
DX Trade payables and related accounts | 19 658.00 | 60 004.00 | | 19 658.00 |
DY Tax and social security liabilities | 82 193.00 | 90 195.00 | | 82 193.00 |
EA Other liabilities | 5 977.00 | 4 889.00 | | 5 977.00 |
EC TOTAL (IV) | 429 939.00 | 482 153.00 | | 429 939.00 |
EE Grand total (I to V) | 507 495.00 | 573 625.00 | | 507 495.00 |
EG Accrued income and payables due within one year | 429 939.00 | 482 153.00 | | 429 939.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 306 866.00 | 311 820.00 | | 306 866.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 6 659 350.00 | | 6 659 350.00 | 6 659 350.00 |
FG Production sold - services | 172 942.00 | | 172 942.00 | 172 942.00 |
FJ Net sales | 6 832 292.00 | | 6 832 292.00 | 6 832 292.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 584.00 | |
FQ Other income | | | 995.00 | |
FR Total operating income (I) | | | 6 833 871.00 | |
FS Purchases of goods (including customs duties) | | | 6 443 939.00 | |
FU Purchases of raw materials and other supplies | | | 371.00 | |
FW Other purchases and external expenses | | | 91 634.00 | |
FX Taxes, duties, and similar payments | | | 10 069.00 | |
FY Salaries and Wages | | | 223 807.00 | |
FZ Social Security Contributions | | | 81 306.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 22 810.00 | |
GE Other Expenses | | | 146.00 | |
GF Total Operating Expenses (II) | | | 6 874 081.00 | |
GG - OPERATING RESULT (I - II) | | | -40 211.00 | |
GK Income from other securities and fixed asset receivables | | | 20.00 | |
GL Other interest and similar income | | | 4 290.00 | |
GP Total financial income (V) | | | 4 310.00 | |
GR Interest and similar expenses | | | 6 518.00 | |
GU Total financial expenses (VI) | | | 6 518.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -2 208.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -42 419.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 25 542.00 | 5 324.00 | | 25 542.00 |
HB Exceptional income from capital transactions | 8 009.00 | 5 242.00 | | 8 009.00 |
HD Total exceptional income (VII) | 33 551.00 | 10 566.00 | | 33 551.00 |
HE Exceptional expenses on management operations | | 122.00 | | |
HF Exceptional expenses on capital transactions | 5 049.00 | 5 096.00 | | 5 049.00 |
HH Total exceptional expenses (VIII) | 5 049.00 | 5 218.00 | | 5 049.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 28 503.00 | 5 348.00 | | 28 503.00 |
HL TOTAL REVENUE (I + III + V + VII) | 6 871 732.00 | 7 058 575.00 | | 6 871 732.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 6 885 648.00 | 7 053 337.00 | | 6 885 648.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -13 916.00 | 5 237.00 | | -13 916.00 |
| |
| 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 | 225 026.00 | | 43 258.00 | 225 026.00 |
I3 DECREASES Total Financial Fixed Assets | | 300.00 | 1 067.00 | |
I4 DECREASES Grand Total | | 5 300.00 | 262 983.00 | |
IO DECREASES Total including other intangible assets | | | 43 980.00 | |
IY DECREASES Total Tangible Fixed Assets | | 5 000.00 | 217 936.00 | |
KD ACQUISITIONS Total including other intangible assets | 43 980.00 | | | 43 980.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 179 679.00 | | 43 258.00 | 179 679.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 367.00 | | | 1 367.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 181 539.00 | 22 810.00 | 963.00 | 181 539.00 |
PE DEPRECIATION Total including other intangible assets | 43 980.00 | | | 43 980.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 137 559.00 | 22 810.00 | 963.00 | 137 559.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6T Receivables | 28 515.00 | | | 28 515.00 |
7B Total provisions for depreciation | 28 515.00 | | | 28 515.00 |
7C Grand total | 28 515.00 | | | 28 515.00 |
| |
| 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 | 15 245.00 | 15 245.00 | | 15 245.00 |
8B Suppliers and Related Accounts | 19 658.00 | 19 658.00 | | 19 658.00 |
8C Staff and Related Accounts | 28 926.00 | 28 926.00 | | 28 926.00 |
8D Social Security and Other Social Organizations | 36 930.00 | 36 930.00 | | 36 930.00 |
8K Other liabilities (including liabilities related to repo transactions) | 5 977.00 | 5 977.00 | | 5 977.00 |
UX Other trade receivables | 264 086.00 | | | 264 086.00 |
VA Doubtful or disputed receivables | 30 136.00 | | | 30 136.00 |
VB VAT | 593.00 | | | 593.00 |
VC Group and associates | 150 000.00 | | | 150 000.00 |
VG Loans with a maturity of up to one year at origin | 306 866.00 | 306 866.00 | | 306 866.00 |
VM Income taxes | 31 034.00 | | | 31 034.00 |
VN Other taxes, similar payments | 561.00 | | | 561.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 476 411.00 | 476 411.00 | | 476 411.00 |
VW VAT | 16 337.00 | 16 337.00 | | 16 337.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 429 939.00 | 429 939.00 | | 429 939.00 |
| |
| 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 | 4 939.00 | 4 284.00 | | 4 939.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 1 279.00 | 193.00 | | 1 279.00 |
ST Other accounts | 41 783.00 | 60 734.00 | | 41 783.00 |
XQ Rental, rental and co-ownership charges | 30 340.00 | 27 753.00 | | 30 340.00 |
YP Average staff number | 12.00 | 6.00 | | 12.00 |
YT Subcontracting | 18 233.00 | 21 555.00 | | 18 233.00 |
YW Business tax | 5 130.00 | 5 707.00 | | 5 130.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 10 069.00 | 9 991.00 | | 10 069.00 |
YY Amount of VAT collected | 695 614.00 | 715 782.00 | | 695 614.00 |
YZ Total deductible VAT on goods and services | | 617 060.00 | | |
ZJ Total of the item corresponding to line FW of table no. 2052 | 91 634.00 | 110 234.00 | | 91 634.00 |
ZR Subsidiaries and equity interests | 6.00 | | | 6.00 |
