| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 10 883.00 | 10 883.00 | | 10 883.00 |
AH Goodwill | 55 455.00 | | 55 455.00 | 55 455.00 |
AR Technical installations, industrial equipment and tools | 600.00 | 600.00 | | 600.00 |
AT Other tangible assets | 118 722.00 | 19 289.00 | 99 434.00 | 118 722.00 |
BB Receivables related to investments | 18 583.00 | | 18 583.00 | 18 583.00 |
BH Other financial assets | 1 800.00 | | 1 800.00 | 1 800.00 |
BJ TOTAL (I) | 1 262 972.00 | 51 300.00 | 1 211 672.00 | 1 262 972.00 |
BX Customers and related accounts | 88 478.00 | | 88 478.00 | 88 478.00 |
BZ Other receivables | 256 571.00 | | 256 571.00 | 256 571.00 |
CF Cash and cash equivalents | 7 050.00 | | 7 050.00 | 7 050.00 |
CH Prepaid expenses | 638.00 | | 638.00 | 638.00 |
CJ TOTAL (II) | 352 736.00 | | 352 736.00 | 352 736.00 |
CO Grand total (0 to V) | 1 615 708.00 | 51 300.00 | 1 564 408.00 | 1 615 708.00 |
CP Shares due in less than one year | 20 383.00 | | | 20 383.00 |
CU Other investments | 1 056 929.00 | 20 529.00 | 1 036 400.00 | 1 056 929.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 250 000.00 | 250 000.00 | | 250 000.00 |
DD Legal reserve (1) | 25 001.00 | 25 001.00 | | 25 001.00 |
DE Statutory or contractual reserves | 555.00 | 555.00 | | 555.00 |
DH Retained earnings | 268 221.00 | 260 884.00 | | 268 221.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 122 724.00 | 7 337.00 | | 122 724.00 |
DL TOTAL (I) | 666 502.00 | 543 777.00 | | 666 502.00 |
DU Loans and Debts from Credit Institutions (3) | 116 103.00 | 95 570.00 | | 116 103.00 |
DX Trade payables and related accounts | 92 219.00 | 44 896.00 | | 92 219.00 |
DY Tax and social security liabilities | 98 429.00 | 130 607.00 | | 98 429.00 |
DZ Fixed asset liabilities and related accounts | | 50 000.00 | | |
EA Other liabilities | 591 156.00 | 496 816.00 | | 591 156.00 |
EC TOTAL (IV) | 897 906.00 | 817 889.00 | | 897 906.00 |
EE Grand total (I to V) | 1 564 408.00 | 1 361 667.00 | | 1 564 408.00 |
EG Accrued income and payables due within one year | 897 906.00 | 817 889.00 | | 897 906.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | | 6 854.00 | | |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 483 320.00 | | 483 320.00 | 483 320.00 |
FJ Net sales | 483 320.00 | | 483 320.00 | 483 320.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 8 570.00 | |
FQ Other income | | | 72.00 | |
FR Total operating income (I) | | | 491 962.00 | |
FW Other purchases and external expenses | | | 181 770.00 | |
FX Taxes, duties, and similar payments | | | 2 911.00 | |
FY Salaries and Wages | | | 216 507.00 | |
FZ Social Security Contributions | | | 125 703.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 10 260.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 537 151.00 | |
GG - OPERATING RESULT (I - II) | | | -45 189.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 96 000.00 | |
GL Other interest and similar income | | | | |
GP Total financial income (V) | | | 96 000.00 | |
GQ Financial allocations to depreciation and provisions | | | 13 853.00 | |
GR Interest and similar expenses | | | 4 397.00 | |
GU Total financial expenses (VI) | | | 18 249.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 77 751.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 32 561.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 8 570.00 | 7 291.00 | | 8 570.00 |
HA Exceptional income from management transactions | 97 273.00 | 50 802.00 | | 97 273.00 |
HD Total exceptional income (VII) | 97 273.00 | 50 802.00 | | 97 273.00 |
HE Exceptional expenses on management operations | 5 110.00 | 172 943.00 | | 5 110.00 |
HF Exceptional expenses on capital transactions | 2 000.00 | 3 000.00 | | 2 000.00 |
HH Total exceptional expenses (VIII) | 7 110.00 | 175 943.00 | | 7 110.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 90 163.00 | -125 141.00 | | 90 163.00 |
HK Income tax | | 64 015.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 685 235.00 | 863 792.00 | | 685 235.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 562 511.00 | 856 454.00 | | 562 511.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 122 724.00 | 7 337.00 | | 122 724.00 |
HP References: Equipment leasing | 15 121.00 | 18 590.00 | | 15 121.00 |
| |
| 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 | 1 181 909.00 | | 83 062.00 | 1 181 909.00 |
I2 DECREASES Loans and Financial Fixed Assets | | 2 000.00 | | |
I3 DECREASES Total Financial Fixed Assets | | 2 000.00 | 1 077 312.00 | |
I4 DECREASES Grand Total | | 2 000.00 | 1 262 972.00 | |
IO DECREASES Total including other intangible assets | | | 66 337.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 119 322.00 | |
KD ACQUISITIONS Total including other intangible assets | 66 337.00 | | | 66 337.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 36 260.00 | | 83 062.00 | 36 260.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 079 312.00 | | | 1 079 312.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 20 511.00 | 10 260.00 | | 20 511.00 |
PE DEPRECIATION Total including other intangible assets | 10 883.00 | | | 10 883.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 9 629.00 | 10 260.00 | | 9 629.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
060 Merchandise inventory | 50 000.00 | 138 530.00 | | 50 000.00 |
7B Total provisions for depreciation | 6 676.00 | 13 853.00 | | 6 676.00 |
7C Grand total | 6 676.00 | 13 853.00 | | 6 676.00 |
9U on fixed assets – equity investments | | | | |
UG - Financial | | 13 853.00 | | |
| |
| 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 | 92 219.00 | 92 219.00 | | 92 219.00 |
8C Staff and Related Accounts | 23 516.00 | 23 516.00 | | 23 516.00 |
8D Social Security and Other Social Organizations | 40 959.00 | 40 959.00 | | 40 959.00 |
8K Other liabilities (including liabilities related to repo transactions) | 591 156.00 | 591 156.00 | | 591 156.00 |
UL Receivables related to investments | 18 583.00 | 18 583.00 | | 18 583.00 |
UT Other financial assets | 1 800.00 | 1 800.00 | | 1 800.00 |
UX Other trade receivables | 88 478.00 | | | 88 478.00 |
VH Loans with a maturity of more than one year at origin | 116 103.00 | 116 103.00 | | 116 103.00 |
VI Group and Associates | 3 774.00 | 3 774.00 | | 3 774.00 |
VM Income taxes | 254 209.00 | | | 254 209.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 2 362.00 | | | 2 362.00 |
VS Prepaid expenses | 638.00 | | | 638.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 366 069.00 | 366 069.00 | | 366 069.00 |
VW VAT | 30 180.00 | 30 180.00 | | 30 180.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 897 906.00 | 897 906.00 | | 897 906.00 |
| |
| 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 | 2 505.00 | 14 407.00 | | 2 505.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 4 330.00 | 14 218.00 | | 4 330.00 |
ST Other accounts | 135 088.00 | 87 487.00 | | 135 088.00 |
XQ Rental, rental and co-ownership charges | 42 351.00 | 35 229.00 | | 42 351.00 |
YW Business tax | 406.00 | 263.00 | | 406.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 2 911.00 | 14 670.00 | | 2 911.00 |
YY Amount of VAT collected | 82 013.00 | 173 594.00 | | 82 013.00 |
YZ Total deductible VAT on goods and services | 18 652.00 | 7 496.00 | | 18 652.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 181 770.00 | 136 934.00 | | 181 770.00 |
