| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 6 860.00 | | 6 860.00 | 6 860.00 |
AP Buildings | 7 389.00 | 5 884.00 | 1 505.00 | 7 389.00 |
AR Technical installations, industrial equipment and tools | 9 321.00 | 9 321.00 | | 9 321.00 |
AT Other tangible assets | 12 474.00 | 9 056.00 | 3 419.00 | 12 474.00 |
BD Other fixed assets | 46.00 | | 46.00 | 46.00 |
BH Other financial assets | 246.00 | | 246.00 | 246.00 |
BJ TOTAL (I) | 52 337.00 | 24 261.00 | 28 076.00 | 52 337.00 |
BV Advances and down payments on orders | 297.00 | | 297.00 | 297.00 |
BX Customers and related accounts | 191 670.00 | | 191 670.00 | 191 670.00 |
BZ Other receivables | 454 097.00 | | 454 097.00 | 454 097.00 |
CD Marketable securities | 5 088.00 | | 5 088.00 | 5 088.00 |
CF Cash and cash equivalents | 123 016.00 | | 123 016.00 | 123 016.00 |
CH Prepaid expenses | 2 702.00 | | 2 702.00 | 2 702.00 |
CJ TOTAL (II) | 776 870.00 | | 776 870.00 | 776 870.00 |
CO Grand total (0 to V) | 829 206.00 | 24 261.00 | 804 945.00 | 829 206.00 |
CP Shares due in less than one year | 246.00 | | | 246.00 |
CU Other investments | 16 000.00 | | 16 000.00 | 16 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 70 000.00 | 70 000.00 | | 70 000.00 |
DD Legal reserve (1) | 7 000.00 | 7 000.00 | | 7 000.00 |
DG Other reserves | 105 472.00 | 105 472.00 | | 105 472.00 |
DH Retained earnings | -29 391.00 | -35 668.00 | | -29 391.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 36 274.00 | 6 278.00 | | 36 274.00 |
DJ Investment subsidies | 108 040.00 | | | 108 040.00 |
DL TOTAL (I) | 297 395.00 | 153 081.00 | | 297 395.00 |
DU Loans and Debts from Credit Institutions (3) | 114 629.00 | 165 867.00 | | 114 629.00 |
DV Miscellaneous Loans and Financial Debts (4) | 329 892.00 | 308 016.00 | | 329 892.00 |
DX Trade payables and related accounts | 8 353.00 | 1 843.00 | | 8 353.00 |
DY Tax and social security liabilities | 51 306.00 | 26 919.00 | | 51 306.00 |
EA Other liabilities | 3 370.00 | 3 353.00 | | 3 370.00 |
EC TOTAL (IV) | 507 550.00 | 505 998.00 | | 507 550.00 |
EE Grand total (I to V) | 804 945.00 | 659 079.00 | | 804 945.00 |
EG Accrued income and payables due within one year | 472 550.00 | 505 998.00 | | 472 550.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 14 629.00 | 5 867.00 | | 14 629.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 152 911.00 | | 152 911.00 | 152 911.00 |
FJ Net sales | 152 911.00 | | 152 911.00 | 152 911.00 |
FO Operating subsidies | | | 18 825.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 753.00 | |
FQ Other income | | | 14.00 | |
FR Total operating income (I) | | | 172 503.00 | |
FW Other purchases and external expenses | | | 64 385.00 | |
FX Taxes, duties, and similar payments | | | 3 924.00 | |
FY Salaries and Wages | | | 100 007.00 | |
FZ Social Security Contributions | | | 10 743.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 886.00 | |
GE Other Expenses | | | 720.00 | |
GF Total Operating Expenses (II) | | | 181 665.00 | |
GG - OPERATING RESULT (I - II) | | | -9 161.00 | |
GL Other interest and similar income | | | 76.00 | |
GP Total financial income (V) | | | 76.00 | |
GR Interest and similar expenses | | | 371.00 | |
GU Total financial expenses (VI) | | | 371.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -295.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -9 456.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 753.00 | 18 743.00 | | 753.00 |
A4 Equity method investments | 720.00 | 640.00 | | 720.00 |
HA Exceptional income from management transactions | | 11 692.00 | | |
HB Exceptional income from capital transactions | 31 776.00 | | | 31 776.00 |
HD Total exceptional income (VII) | 31 776.00 | 11 692.00 | | 31 776.00 |
HE Exceptional expenses on management operations | 520.00 | 141.00 | | 520.00 |
HH Total exceptional expenses (VIII) | 520.00 | 141.00 | | 520.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 31 256.00 | 11 551.00 | | 31 256.00 |
HK Income tax | -14 474.00 | -51 101.00 | | -14 474.00 |
HL TOTAL REVENUE (I + III + V + VII) | 204 356.00 | 180 301.00 | | 204 356.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 168 082.00 | 174 023.00 | | 168 082.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 36 274.00 | 6 278.00 | | 36 274.00 |
HP References: Equipment leasing | 7 217.00 | 9 135.00 | | 7 217.00 |
| |
| 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 | 53 661.00 | | 863.00 | 53 661.00 |
I3 DECREASES Total Financial Fixed Assets | | | 16 292.00 | |
I4 DECREASES Grand Total | | 2 188.00 | 52 337.00 | |
IO DECREASES Total including other intangible assets | | | 6 860.00 | |
IY DECREASES Total Tangible Fixed Assets | | 2 188.00 | 29 184.00 | |
KD ACQUISITIONS Total including other intangible assets | 6 860.00 | | | 6 860.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 30 509.00 | | 863.00 | 30 509.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 16 292.00 | | | 16 292.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 24 564.00 | 1 886.00 | 2 188.00 | 24 564.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 24 564.00 | 1 886.00 | 2 188.00 | 24 564.00 |
| |
| 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 | 8 353.00 | 8 353.00 | | 8 353.00 |
8C Staff and Related Accounts | 8 344.00 | 8 344.00 | | 8 344.00 |
8D Social Security and Other Social Organizations | 5 496.00 | 5 496.00 | | 5 496.00 |
8K Other liabilities (including liabilities related to repo transactions) | 3 370.00 | 3 370.00 | | 3 370.00 |
UT Other financial assets | 246.00 | 246.00 | | 246.00 |
UX Other trade receivables | 191 670.00 | | | 191 670.00 |
VB VAT | 1 465.00 | | | 1 465.00 |
VC Group and associates | 23 064.00 | | | 23 064.00 |
VG Loans with a maturity of up to one year at origin | 14 629.00 | 14 629.00 | | 14 629.00 |
VH Loans with a maturity of more than one year at origin | 100 000.00 | 65 000.00 | 35 000.00 | 100 000.00 |
VI Group and Associates | 329 892.00 | 329 892.00 | | 329 892.00 |
VK Loans repaid during the year | 60 000.00 | | | 60 000.00 |
VM Income taxes | 21 812.00 | | | 21 812.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 407 756.00 | | | 407 756.00 |
VS Prepaid expenses | 2 702.00 | | | 2 702.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 648 715.00 | 648 715.00 | | 648 715.00 |
VW VAT | 37 467.00 | 37 467.00 | | 37 467.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 507 550.00 | 472 550.00 | 35 000.00 | 507 550.00 |
| |
| 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 | 3 924.00 | 3 849.00 | | 3 924.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 7 331.00 | 9 887.00 | | 7 331.00 |
ST Other accounts | 33 958.00 | 30 634.00 | | 33 958.00 |
XQ Rental, rental and co-ownership charges | 16 328.00 | 33 818.00 | | 16 328.00 |
YP Average staff number | 3.00 | | | 3.00 |
YT Subcontracting | 6 768.00 | 30 000.00 | | 6 768.00 |
YW Business tax | | 1 175.00 | | |
YX Total of the account corresponding to line FX of table no. 2052 | 3 924.00 | 5 024.00 | | 3 924.00 |
YY Amount of VAT collected | 32 916.00 | 7 790.00 | | 32 916.00 |
YZ Total deductible VAT on goods and services | 4 694.00 | 9 445.00 | | 4 694.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 64 385.00 | 104 340.00 | | 64 385.00 |
ZR Subsidiaries and equity interests | 1.00 | | | 1.00 |
