| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 3 235.00 | 3 235.00 | | 3 235.00 |
AR Technical installations, industrial equipment and tools | 6 557.00 | 6 557.00 | | 6 557.00 |
AT Other tangible assets | 172 439.00 | 111 950.00 | 60 490.00 | 172 439.00 |
BH Other financial assets | 290.00 | | 290.00 | 290.00 |
BJ TOTAL (I) | 403 310.00 | 121 758.00 | 281 552.00 | 403 310.00 |
BX Customers and related accounts | 15 082.00 | 3 123.00 | 11 959.00 | 15 082.00 |
BZ Other receivables | 146 258.00 | 246.00 | 146 011.00 | 146 258.00 |
CF Cash and cash equivalents | 88 027.00 | | 88 027.00 | 88 027.00 |
CJ TOTAL (II) | 249 366.00 | 3 369.00 | 245 997.00 | 249 366.00 |
CO Grand total (0 to V) | 652 676.00 | 125 128.00 | 527 548.00 | 652 676.00 |
CU Other investments | 220 788.00 | 16.00 | 220 772.00 | 220 788.00 |
| |
| 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 |
DD Legal reserve (1) | 500.00 | 500.00 | | 500.00 |
DG Other reserves | 206 472.00 | 206 472.00 | | 206 472.00 |
DH Retained earnings | 247 967.00 | 166 111.00 | | 247 967.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 27 584.00 | 96 857.00 | | 27 584.00 |
DL TOTAL (I) | 487 524.00 | 474 940.00 | | 487 524.00 |
DU Loans and Debts from Credit Institutions (3) | 17 189.00 | 45 894.00 | | 17 189.00 |
DV Miscellaneous Loans and Financial Debts (4) | 3 403.00 | 6 000.00 | | 3 403.00 |
DX Trade payables and related accounts | 4 107.00 | 5 200.00 | | 4 107.00 |
DY Tax and social security liabilities | 15 326.00 | 15 976.00 | | 15 326.00 |
EC TOTAL (IV) | 40 024.00 | 73 070.00 | | 40 024.00 |
EE Grand total (I to V) | 527 548.00 | 548 009.00 | | 527 548.00 |
EG Accrued income and payables due within one year | 35 315.00 | 55 881.00 | | 35 315.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 187 665.00 | | 187 665.00 | 187 665.00 |
FJ Net sales | 187 665.00 | | 187 665.00 | 187 665.00 |
FO Operating subsidies | | | 1 196.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 100.00 | |
FQ Other income | | | 6.00 | |
FR Total operating income (I) | | | 188 967.00 | |
FW Other purchases and external expenses | | | 113 043.00 | |
FX Taxes, duties, and similar payments | | | 6 257.00 | |
FY Salaries and Wages | | | 49 709.00 | |
FZ Social Security Contributions | | | 15 971.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 16 663.00 | |
GE Other Expenses | | | 6.00 | |
GF Total Operating Expenses (II) | | | 201 649.00 | |
GG - OPERATING RESULT (I - II) | | | -12 682.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 42 380.00 | |
GP Total financial income (V) | | | 42 380.00 | |
GR Interest and similar expenses | | | 771.00 | |
GU Total financial expenses (VI) | | | 771.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 41 609.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 28 927.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 800.00 | 63 000.00 | | 800.00 |
HD Total exceptional income (VII) | 800.00 | 63 000.00 | | 800.00 |
HE Exceptional expenses on management operations | 1 359.00 | 387.00 | | 1 359.00 |
HF Exceptional expenses on capital transactions | 784.00 | 29 142.00 | | 784.00 |
HH Total exceptional expenses (VIII) | 2 143.00 | 29 529.00 | | 2 143.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -1 343.00 | 33 471.00 | | -1 343.00 |
HK Income tax | | 4 394.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 232 148.00 | 355 118.00 | | 232 148.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 204 563.00 | 258 262.00 | | 204 563.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 27 584.00 | 96 857.00 | | 27 584.00 |
HP References: Equipment leasing | | 1 570.00 | | |
| |
| 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 | 387 837.00 | | | 387 837.00 |
I3 DECREASES Total Financial Fixed Assets | | | 221 078.00 | |
I4 DECREASES Grand Total | | | 403 310.00 | |
IO DECREASES Total including other intangible assets | | | 3 235.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 178 997.00 | |
KD ACQUISITIONS Total including other intangible assets | 3 235.00 | | | 3 235.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 163 524.00 | | | 163 524.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 221 078.00 | | | 221 078.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 105 503.00 | 16 663.00 | 424.00 | 105 503.00 |
PE DEPRECIATION Total including other intangible assets | 3 235.00 | | | 3 235.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 102 268.00 | 16 663.00 | 424.00 | 102 268.00 |
| |
| 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 | 4 107.00 | 4 107.00 | | 4 107.00 |
8K Other liabilities (including liabilities related to repo transactions) | 3 403.00 | 3 403.00 | | 3 403.00 |
UT Other financial assets | 290.00 | | | 290.00 |
UX Other trade receivables | 15 082.00 | | | 15 082.00 |
VH Loans with a maturity of more than one year at origin | 17 189.00 | 12 479.00 | 4 709.00 | 17 189.00 |
VK Loans repaid during the year | 28 705.00 | | | 28 705.00 |
VP Miscellaneous | 146 258.00 | | | 146 258.00 |
VQ Other Taxes, Duties, and Similar Debts | 15 326.00 | 15 326.00 | | 15 326.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 161 630.00 | 161 340.00 | 290.00 | 161 630.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 40 024.00 | 35 315.00 | 4 709.00 | 40 024.00 |
| |
| 11 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
YP Average staff number | 2.00 | 2.00 | | 2.00 |
