| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 125 000.00 | | 125 000.00 | 125 000.00 |
AP Buildings | 17 206.00 | 4 443.00 | 12 763.00 | 17 206.00 |
AR Technical installations, industrial equipment and tools | 43 881.00 | 10 663.00 | 33 218.00 | 43 881.00 |
BH Other financial assets | 11 100.00 | | 11 100.00 | 11 100.00 |
BJ TOTAL (I) | 197 187.00 | 15 106.00 | 182 080.00 | 197 187.00 |
BT Goods | 1 165.00 | | 1 165.00 | 1 165.00 |
BZ Other receivables | 7 861.00 | | 7 861.00 | 7 861.00 |
CD Marketable securities | 560.00 | | 560.00 | 560.00 |
CF Cash and cash equivalents | 38 598.00 | | 38 598.00 | 38 598.00 |
CJ TOTAL (II) | 48 184.00 | | 48 184.00 | 48 184.00 |
CO Grand total (0 to V) | 245 370.00 | 15 106.00 | 230 264.00 | 245 370.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 5 000.00 | 5 000.00 | | 5 000.00 |
DH Retained earnings | -16 183.00 | | | -16 183.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 34 691.00 | -16 183.00 | | 34 691.00 |
DL TOTAL (I) | 23 508.00 | -11 183.00 | | 23 508.00 |
DS Convertible Bond Issues | 20 000.00 | 26 000.00 | | 20 000.00 |
DU Loans and Debts from Credit Institutions (3) | 107 572.00 | 128 747.00 | | 107 572.00 |
DV Miscellaneous Loans and Financial Debts (4) | 47 305.00 | 58 933.00 | | 47 305.00 |
DX Trade payables and related accounts | 12 661.00 | 6 060.00 | | 12 661.00 |
DY Tax and social security liabilities | 18 618.00 | 3 907.00 | | 18 618.00 |
EA Other liabilities | 600.00 | | | 600.00 |
EC TOTAL (IV) | 206 756.00 | 223 647.00 | | 206 756.00 |
EE Grand total (I to V) | 230 264.00 | 212 464.00 | | 230 264.00 |
EG Accrued income and payables due within one year | 106 722.00 | 96 075.00 | | 106 722.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 276 220.00 | | 276 220.00 | 276 220.00 |
FJ Net sales | 276 220.00 | | 276 220.00 | 276 220.00 |
FQ Other income | | | 9.00 | |
FR Total operating income (I) | | | 276 229.00 | |
FS Purchases of goods (including customs duties) | | | 123 119.00 | |
FT Inventory change (goods) | | | 2 064.00 | |
FU Purchases of raw materials and other supplies | | | 4 429.00 | |
FW Other purchases and external expenses | | | 59 162.00 | |
FX Taxes, duties, and similar payments | | | 1 917.00 | |
FY Salaries and Wages | | | 28 151.00 | |
FZ Social Security Contributions | | | 8 011.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 7 563.00 | |
GE Other Expenses | | | 1 830.00 | |
GF Total Operating Expenses (II) | | | 236 245.00 | |
GG - OPERATING RESULT (I - II) | | | 39 984.00 | |
GL Other interest and similar income | | | 15.00 | |
GP Total financial income (V) | | | 15.00 | |
GR Interest and similar expenses | | | 2 024.00 | |
GU Total financial expenses (VI) | | | 2 024.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -2 009.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 37 975.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A4 Equity method investments | 1 828.00 | 2 151.00 | | 1 828.00 |
HE Exceptional expenses on management operations | 312.00 | 106.00 | | 312.00 |
HH Total exceptional expenses (VIII) | 312.00 | 106.00 | | 312.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -312.00 | -106.00 | | -312.00 |
HK Income tax | 2 972.00 | | | 2 972.00 |
HL TOTAL REVENUE (I + III + V + VII) | 276 244.00 | 188 475.00 | | 276 244.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 241 553.00 | 204 658.00 | | 241 553.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 34 691.00 | -16 183.00 | | 34 691.00 |
| |
| 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 | 191 027.00 | | 6 159.00 | 191 027.00 |
I3 DECREASES Total Financial Fixed Assets | | | 11 100.00 | |
I4 DECREASES Grand Total | | | 197 187.00 | |
IO DECREASES Total including other intangible assets | | | 125 000.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 61 087.00 | |
KD ACQUISITIONS Total including other intangible assets | 125 000.00 | | | 125 000.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 54 927.00 | | 6 159.00 | 54 927.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 11 100.00 | | | 11 100.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 7 543.00 | 7 563.00 | | 7 543.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 7 543.00 | 7 563.00 | | 7 543.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
7Y Gross convertible bonds with a maturity of up to one year | 20 000.00 | 6 000.00 | 14 000.00 | 20 000.00 |
8B Suppliers and Related Accounts | 12 661.00 | 12 661.00 | | 12 661.00 |
8C Staff and Related Accounts | 2 078.00 | 2 078.00 | | 2 078.00 |
8D Social Security and Other Social Organizations | 9 644.00 | 9 644.00 | | 9 644.00 |
8E Income Taxes | 2 972.00 | 2 972.00 | | 2 972.00 |
8K Other liabilities (including liabilities related to repo transactions) | 600.00 | 600.00 | | 600.00 |
UT Other financial assets | 11 100.00 | | | 11 100.00 |
VB VAT | 4 391.00 | | | 4 391.00 |
VG Loans with a maturity of up to one year at origin | 107 572.00 | 21 538.00 | 86 034.00 | 107 572.00 |
VI Group and Associates | 47 305.00 | 47 305.00 | | 47 305.00 |
VK Loans repaid during the year | 27 175.00 | | | 27 175.00 |
VQ Other Taxes, Duties, and Similar Debts | 353.00 | 353.00 | | 353.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 3 470.00 | | | 3 470.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 18 961.00 | 7 861.00 | 11 100.00 | 18 961.00 |
VW VAT | 3 572.00 | 3 572.00 | | 3 572.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 206 756.00 | 106 722.00 | 100 034.00 | 206 756.00 |
| |
| 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 | 1 323.00 | 5 316.00 | | 1 323.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 8 858.00 | 26 644.00 | | 8 858.00 |
ST Other accounts | 22 722.00 | 31 561.00 | | 22 722.00 |
XQ Rental, rental and co-ownership charges | 23 895.00 | 29 307.00 | | 23 895.00 |
YP Average staff number | 4.00 | | | 4.00 |
YV Retrocessions of fees, commissions and brokerage | 3 687.00 | 1 262.00 | | 3 687.00 |
YW Business tax | 594.00 | 792.00 | | 594.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 1 917.00 | 6 108.00 | | 1 917.00 |
YY Amount of VAT collected | 57 551.00 | 35 597.00 | | 57 551.00 |
YZ Total deductible VAT on goods and services | 31 194.00 | 27 063.00 | | 31 194.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 59 162.00 | 88 774.00 | | 59 162.00 |
