| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 5 620.00 | 5 620.00 | | 5 620.00 |
AH Goodwill | 118 167.00 | | 118 167.00 | 118 167.00 |
AT Other tangible assets | 5 543.00 | 4 491.00 | 1 052.00 | 5 543.00 |
BH Other financial assets | 3 753.00 | | 3 753.00 | 3 753.00 |
BJ TOTAL (I) | 133 845.00 | 10 110.00 | 123 734.00 | 133 845.00 |
BX Customers and related accounts | 6 119.00 | 379.00 | 5 739.00 | 6 119.00 |
BZ Other receivables | 8 241.00 | | 8 241.00 | 8 241.00 |
CF Cash and cash equivalents | 154.00 | | 154.00 | 154.00 |
CJ TOTAL (II) | 14 514.00 | 379.00 | 14 135.00 | 14 514.00 |
CO Grand total (0 to V) | 148 358.00 | 10 490.00 | 137 869.00 | 148 358.00 |
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 | 15 245.00 | | | 15 245.00 |
DD Legal reserve (1) | 1 524.00 | | | 1 524.00 |
DG Other reserves | 90 129.00 | | | 90 129.00 |
DH Retained earnings | -4 386.00 | | | -4 386.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -556.00 | | | -556.00 |
DL TOTAL (I) | 101 957.00 | | | 101 957.00 |
DU Loans and Debts from Credit Institutions (3) | 7 448.00 | | | 7 448.00 |
DV Miscellaneous Loans and Financial Debts (4) | 21 932.00 | | | 21 932.00 |
DX Trade payables and related accounts | 3 165.00 | | | 3 165.00 |
EA Other liabilities | 3 367.00 | | | 3 367.00 |
EC TOTAL (IV) | 35 912.00 | | | 35 912.00 |
EE Grand total (I to V) | 137 869.00 | | | 137 869.00 |
EG Accrued income and payables due within one year | 35 912.00 | | | 35 912.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 7 448.00 | | | 7 448.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 70 905.00 | | 70 905.00 | 70 905.00 |
FJ Net sales | 70 905.00 | | 70 905.00 | 70 905.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 115.00 | |
FR Total operating income (I) | | | 71 020.00 | |
FW Other purchases and external expenses | | | 36 899.00 | |
FX Taxes, duties, and similar payments | | | 3 906.00 | |
FY Salaries and Wages | | | 16 780.00 | |
FZ Social Security Contributions | | | 13 112.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 373.00 | |
GE Other Expenses | | | 659.00 | |
GF Total Operating Expenses (II) | | | 71 729.00 | |
GG - OPERATING RESULT (I - II) | | | -710.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -710.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A2 TOTAL ASSETS | 14 277.00 | | | 14 277.00 |
HA Exceptional income from management transactions | 236.00 | | | 236.00 |
HD Total exceptional income (VII) | 236.00 | | | 236.00 |
HE Exceptional expenses on management operations | 82.00 | | | 82.00 |
HH Total exceptional expenses (VIII) | 82.00 | | | 82.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 154.00 | | | 154.00 |
HL TOTAL REVENUE (I + III + V + VII) | 71 256.00 | | | 71 256.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 71 811.00 | | | 71 811.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -556.00 | | | -556.00 |
| |
| 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 | 133 138.00 | | 706.00 | 133 138.00 |
I3 DECREASES Total Financial Fixed Assets | | | 4 515.00 | |
I4 DECREASES Grand Total | | | 133 845.00 | |
IO DECREASES Total including other intangible assets | | | 123 787.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 5 543.00 | |
KD ACQUISITIONS Total including other intangible assets | 123 787.00 | | | 123 787.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 4 842.00 | | 700.00 | 4 842.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 4 509.00 | | 6.00 | 4 509.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 9 737.00 | 373.00 | | 9 737.00 |
PE DEPRECIATION Total including other intangible assets | 5 620.00 | | | 5 620.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 4 118.00 | 373.00 | | 4 118.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6T Receivables | 494.00 | | 115.00 | 494.00 |
7B Total provisions for depreciation | 494.00 | | 115.00 | 494.00 |
7C Grand total | 494.00 | | 115.00 | 494.00 |
UE of which provisions and reversals: - Operating | | | 115.00 | |
| |
| 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 | 17 388.00 | 17 388.00 | | 17 388.00 |
8B Suppliers and Related Accounts | 3 165.00 | 3 165.00 | | 3 165.00 |
8K Other liabilities (including liabilities related to repo transactions) | 3 367.00 | 3 367.00 | | 3 367.00 |
UT Other financial assets | 3 753.00 | | | 3 753.00 |
UX Other trade receivables | 5 739.00 | | | 5 739.00 |
UZ Social Security, other social security organizations | 1 165.00 | | | 1 165.00 |
VA Doubtful or disputed receivables | 379.00 | | | 379.00 |
VG Loans with a maturity of up to one year at origin | 7 448.00 | 7 448.00 | | 7 448.00 |
VI Group and Associates | 4 544.00 | 4 544.00 | | 4 544.00 |
VK Loans repaid during the year | 3 000.00 | | | 3 000.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 7 076.00 | | | 7 076.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 18 113.00 | 14 360.00 | 3 753.00 | 18 113.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 35 912.00 | 35 912.00 | | 35 912.00 |
| |
| 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 | 2 671.00 | | | 2 671.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 4 022.00 | | | 4 022.00 |
ST Other accounts | 23 825.00 | | | 23 825.00 |
XQ Rental, rental and co-ownership charges | 9 052.00 | | | 9 052.00 |
YW Business tax | 1 235.00 | | | 1 235.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 3 906.00 | | | 3 906.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 36 899.00 | | | 36 899.00 |
