| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AJ Other Intangible Assets | 20 672.00 | 20 672.00 | | 20 672.00 |
AP Buildings | 9 251.00 | 9 251.00 | | 9 251.00 |
AR Technical installations, industrial equipment and tools | 1 568.00 | 1 568.00 | | 1 568.00 |
AT Other tangible assets | 20 112.00 | 20 112.00 | | 20 112.00 |
BD Other fixed assets | 70 000.00 | | 70 000.00 | 70 000.00 |
BJ TOTAL (I) | 195 999.00 | 51 604.00 | 144 395.00 | 195 999.00 |
BT Goods | 8 782.00 | | 8 782.00 | 8 782.00 |
BX Customers and related accounts | 511 757.00 | 3 238.00 | 508 519.00 | 511 757.00 |
BZ Other receivables | 37 153.00 | | 37 153.00 | 37 153.00 |
CD Marketable securities | | | | |
CF Cash and cash equivalents | 274 020.00 | | 274 020.00 | 274 020.00 |
CH Prepaid expenses | 2 533.00 | | 2 533.00 | 2 533.00 |
CJ TOTAL (II) | 834 245.00 | 3 238.00 | 831 007.00 | 834 245.00 |
CO Grand total (0 to V) | 1 030 243.00 | 54 841.00 | 975 402.00 | 1 030 243.00 |
CU Other investments | 74 395.00 | | 74 395.00 | 74 395.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 45 735.00 | 45 735.00 | | 45 735.00 |
DD Legal reserve (1) | 4 573.00 | 4 573.00 | | 4 573.00 |
DG Other reserves | 639 377.00 | 635 185.00 | | 639 377.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -8 946.00 | 4 192.00 | | -8 946.00 |
DL TOTAL (I) | 680 739.00 | 689 685.00 | | 680 739.00 |
DU Loans and Debts from Credit Institutions (3) | 316.00 | 257.00 | | 316.00 |
DV Miscellaneous Loans and Financial Debts (4) | 2 704.00 | 2 669.00 | | 2 704.00 |
DX Trade payables and related accounts | 220 189.00 | 317 446.00 | | 220 189.00 |
DY Tax and social security liabilities | 68 002.00 | 62 882.00 | | 68 002.00 |
EA Other liabilities | 3 453.00 | 9 621.00 | | 3 453.00 |
EC TOTAL (IV) | 294 663.00 | 392 874.00 | | 294 663.00 |
EE Grand total (I to V) | 975 402.00 | 1 082 559.00 | | 975 402.00 |
EG Accrued income and payables due within one year | 294 663.00 | 392 874.00 | | 294 663.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 2 018 789.00 | | 2 018 789.00 | 2 018 789.00 |
FG Production sold - services | 64 510.00 | | 64 510.00 | 64 510.00 |
FJ Net sales | 2 083 299.00 | | 2 083 299.00 | 2 083 299.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 51 577.00 | |
FQ Other income | | | | |
FR Total operating income (I) | | | 2 134 876.00 | |
FS Purchases of goods (including customs duties) | | | 1 621 782.00 | |
FT Inventory change (goods) | | | 3 414.00 | |
FW Other purchases and external expenses | | | 106 519.00 | |
FX Taxes, duties, and similar payments | | | 7 252.00 | |
FY Salaries and Wages | | | 295 652.00 | |
FZ Social Security Contributions | | | 113 838.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 963.00 | |
GC Operating Expenses - Current Assets: Provisions | | | 3 238.00 | |
GE Other Expenses | | | 13 500.00 | |
GF Total Operating Expenses (II) | | | 2 167 160.00 | |
GG - OPERATING RESULT (I - II) | | | -32 284.00 | |
GL Other interest and similar income | | | 12 583.00 | |
GO Net income from sales of marketable securities | | | 103.00 | |
GP Total financial income (V) | | | 12 686.00 | |
GR Interest and similar expenses | | | 1 530.00 | |
GU Total financial expenses (VI) | | | 1 530.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 11 157.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -21 127.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 11 415.00 | 10 042.00 | | 11 415.00 |
HD Total exceptional income (VII) | 11 415.00 | 10 042.00 | | 11 415.00 |
HE Exceptional expenses on management operations | 2 324.00 | 4 067.00 | | 2 324.00 |
HH Total exceptional expenses (VIII) | 2 324.00 | 4 067.00 | | 2 324.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 9 091.00 | 5 975.00 | | 9 091.00 |
HK Income tax | -3 090.00 | -6 000.00 | | -3 090.00 |
HL TOTAL REVENUE (I + III + V + VII) | 2 158 977.00 | 2 610 286.00 | | 2 158 977.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 2 167 924.00 | 2 606 094.00 | | 2 167 924.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -8 946.00 | 4 192.00 | | -8 946.00 |
| |
| 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 | 125 999.00 | | 70 000.00 | 125 999.00 |
I3 DECREASES Total Financial Fixed Assets | | | 144 395.00 | |
I4 DECREASES Grand Total | | | 195 999.00 | |
IO DECREASES Total including other intangible assets | | | 20 672.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 30 931.00 | |
KD ACQUISITIONS Total including other intangible assets | 20 672.00 | | | 20 672.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 30 931.00 | | | 30 931.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 74 395.00 | | 70 000.00 | 74 395.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 49 640.00 | 1 963.00 | | 49 640.00 |
PE DEPRECIATION Total including other intangible assets | 20 672.00 | | | 20 672.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 28 968.00 | 1 963.00 | | 28 968.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6T Receivables | | 3 238.00 | | |
7B Total provisions for depreciation | | 3 238.00 | | |
7C Grand total | | 3 238.00 | | |
UE of which provisions and reversals: - Operating | | 3 238.00 | | |
| |
| 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 | 220 189.00 | 220 189.00 | | 220 189.00 |
8C Staff and Related Accounts | 16 692.00 | 16 692.00 | | 16 692.00 |
8D Social Security and Other Social Organizations | 35 393.00 | 35 393.00 | | 35 393.00 |
8K Other liabilities (including liabilities related to repo transactions) | 3 453.00 | 3 453.00 | | 3 453.00 |
UX Other trade receivables | 507 872.00 | | | 507 872.00 |
VA Doubtful or disputed receivables | 3 885.00 | | | 3 885.00 |
VG Loans with a maturity of up to one year at origin | 316.00 | 316.00 | | 316.00 |
VI Group and Associates | 2 704.00 | 2 704.00 | | 2 704.00 |
VM Income taxes | 10 694.00 | | | 10 694.00 |
VQ Other Taxes, Duties, and Similar Debts | 1 200.00 | 1 200.00 | | 1 200.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 26 459.00 | | | 26 459.00 |
VS Prepaid expenses | 2 533.00 | | | 2 533.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 551 443.00 | 547 558.00 | 3 885.00 | 551 443.00 |
VW VAT | 14 717.00 | 14 717.00 | | 14 717.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 294 663.00 | 294 663.00 | | 294 663.00 |
| |
| 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 | 6 677.00 | 6 521.00 | | 6 677.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 5 040.00 | 3 350.00 | | 5 040.00 |
ST Other accounts | 43 394.00 | 68 783.00 | | 43 394.00 |
XQ Rental, rental and co-ownership charges | 21 233.00 | 21 215.00 | | 21 233.00 |
YT Subcontracting | 36 852.00 | 38 860.00 | | 36 852.00 |
YW Business tax | 575.00 | 575.00 | | 575.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 7 252.00 | 7 096.00 | | 7 252.00 |
YY Amount of VAT collected | 409 043.00 | 517 164.00 | | 409 043.00 |
YZ Total deductible VAT on goods and services | 312 537.00 | 416 256.00 | | 312 537.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 106 519.00 | 132 208.00 | | 106 519.00 |
