| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 1 299.00 | 1 299.00 | | 1 299.00 |
AH Goodwill | 114 337.00 | | 114 337.00 | 114 337.00 |
AR Technical installations, industrial equipment and tools | 1 137.00 | 1 137.00 | | 1 137.00 |
AT Other tangible assets | 997.00 | 607.00 | 390.00 | 997.00 |
BD Other fixed assets | 2 460.00 | | 2 460.00 | 2 460.00 |
BH Other financial assets | 656.00 | | 656.00 | 656.00 |
BJ TOTAL (I) | 120 886.00 | 3 044.00 | 117 843.00 | 120 886.00 |
BX Customers and related accounts | 210 224.00 | | 210 224.00 | 210 224.00 |
BZ Other receivables | 107 153.00 | | 107 153.00 | 107 153.00 |
CJ TOTAL (II) | 317 377.00 | | 317 377.00 | 317 377.00 |
CO Grand total (0 to V) | 438 263.00 | 3 044.00 | 435 220.00 | 438 263.00 |
CR Shares due in more than one year | 92 810.00 | | | 92 810.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 155 000.00 | | | 155 000.00 |
DD Legal reserve (1) | 619.00 | | | 619.00 |
DG Other reserves | 668.00 | | | 668.00 |
DH Retained earnings | -132.00 | | | -132.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -25 889.00 | | | -25 889.00 |
DL TOTAL (I) | 130 267.00 | | | 130 267.00 |
DU Loans and Debts from Credit Institutions (3) | 4 220.00 | | | 4 220.00 |
DX Trade payables and related accounts | 163 306.00 | | | 163 306.00 |
DY Tax and social security liabilities | 47 109.00 | | | 47 109.00 |
EA Other liabilities | 26 731.00 | | | 26 731.00 |
EB Prepaid income (2) | 63 587.00 | | | 63 587.00 |
EC TOTAL (IV) | 304 953.00 | | | 304 953.00 |
EE Grand total (I to V) | 435 220.00 | | | 435 220.00 |
EG Accrued income and payables due within one year | 304 953.00 | | | 304 953.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 3 802.00 | | | 3 802.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | 229 648.00 | 2 537.00 | 232 185.00 | 229 648.00 |
FG Production sold - services | 144 067.00 | | 144 067.00 | 144 067.00 |
FJ Net sales | 373 715.00 | 2 537.00 | 376 252.00 | 373 715.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 273.00 | |
FQ Other income | | | 110.00 | |
FR Total operating income (I) | | | 376 635.00 | |
FW Other purchases and external expenses | | | 318 551.00 | |
FX Taxes, duties, and similar payments | | | 756.00 | |
FY Salaries and Wages | | | 63 309.00 | |
FZ Social Security Contributions | | | 20 515.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 332.00 | |
GE Other Expenses | | | 261.00 | |
GF Total Operating Expenses (II) | | | 403 723.00 | |
GG - OPERATING RESULT (I - II) | | | -27 088.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 44.00 | |
GK Income from other securities and fixed asset receivables | | | 24.00 | |
GL Other interest and similar income | | | 1 554.00 | |
GP Total financial income (V) | | | 1 622.00 | |
GR Interest and similar expenses | | | 423.00 | |
GU Total financial expenses (VI) | | | 423.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 1 199.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -25 889.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 273.00 | | | 273.00 |
A3 TOTAL ASSETS | 102.00 | | | 102.00 |
A4 Equity method investments | 259.00 | | | 259.00 |
HL TOTAL REVENUE (I + III + V + VII) | 378 257.00 | | | 378 257.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 404 146.00 | | | 404 146.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -25 889.00 | | | -25 889.00 |
| |
| 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 | 120 886.00 | | | 120 886.00 |
I3 DECREASES Total Financial Fixed Assets | | | 3 116.00 | |
I4 DECREASES Grand Total | | | 120 886.00 | |
IO DECREASES Total including other intangible assets | | | 115 636.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 2 134.00 | |
KD ACQUISITIONS Total including other intangible assets | 115 636.00 | | | 115 636.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 2 134.00 | | | 2 134.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 3 116.00 | | | 3 116.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 2 711.00 | 332.00 | | 2 711.00 |
PE DEPRECIATION Total including other intangible assets | 1 299.00 | | | 1 299.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 1 412.00 | 332.00 | | 1 412.00 |
| |
| 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 | 163 306.00 | 163 306.00 | | 163 306.00 |
8C Staff and Related Accounts | 8 343.00 | 8 343.00 | | 8 343.00 |
8D Social Security and Other Social Organizations | 6 361.00 | 6 361.00 | | 6 361.00 |
8K Other liabilities (including liabilities related to repo transactions) | 26 731.00 | 26 731.00 | | 26 731.00 |
8L Deferred income | 63 587.00 | 63 587.00 | | 63 587.00 |
UT Other financial assets | 656.00 | | | 656.00 |
UX Other trade receivables | 210 224.00 | | | 210 224.00 |
VB VAT | 14 343.00 | | | 14 343.00 |
VC Group and associates | 92 810.00 | | | 92 810.00 |
VG Loans with a maturity of up to one year at origin | 4 220.00 | 4 220.00 | | 4 220.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 318 033.00 | 224 567.00 | 93 466.00 | 318 033.00 |
VW VAT | 32 404.00 | 32 404.00 | | 32 404.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 304 953.00 | 304 953.00 | | 304 953.00 |
| |
| 11 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
YP Average staff number | 1.00 | 1.00 | | 1.00 |
