| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 1 220.00 | 551.00 | 669.00 | 1 220.00 |
AR Technical installations, industrial equipment and tools | 2 084.00 | 436.00 | 1 648.00 | 2 084.00 |
AT Other tangible assets | 119 474.00 | 20 164.00 | 99 310.00 | 119 474.00 |
BH Other financial assets | 6 850.00 | | 6 850.00 | 6 850.00 |
BJ TOTAL (I) | 129 627.00 | 21 151.00 | 108 477.00 | 129 627.00 |
BL Raw materials, supplies | 2 554.00 | | 2 554.00 | 2 554.00 |
BT Goods | 4 119.00 | | 4 119.00 | 4 119.00 |
BV Advances and down payments on orders | | | | |
BX Customers and related accounts | 5 460.00 | | 5 460.00 | 5 460.00 |
BZ Other receivables | 17 286.00 | | 17 286.00 | 17 286.00 |
CF Cash and cash equivalents | 153.00 | | 153.00 | 153.00 |
CH Prepaid expenses | 4 298.00 | | 4 298.00 | 4 298.00 |
CJ TOTAL (II) | 33 871.00 | | 33 871.00 | 33 871.00 |
CO Grand total (0 to V) | 163 498.00 | 21 151.00 | 142 347.00 | 163 498.00 |
CP Shares due in less than one year | 6 850.00 | | | 6 850.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | 1 000.00 | | 1 000.00 |
DH Retained earnings | -14 809.00 | | | -14 809.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 8 316.00 | -14 809.00 | | 8 316.00 |
DL TOTAL (I) | -5 493.00 | -13 809.00 | | -5 493.00 |
DU Loans and Debts from Credit Institutions (3) | 89 059.00 | 94 213.00 | | 89 059.00 |
DV Miscellaneous Loans and Financial Debts (4) | 26 150.00 | 69 328.00 | | 26 150.00 |
DX Trade payables and related accounts | 16 534.00 | 13 344.00 | | 16 534.00 |
DY Tax and social security liabilities | 15 466.00 | 8 795.00 | | 15 466.00 |
EA Other liabilities | 632.00 | | | 632.00 |
EC TOTAL (IV) | 147 840.00 | 185 680.00 | | 147 840.00 |
EE Grand total (I to V) | 142 347.00 | 171 871.00 | | 142 347.00 |
EG Accrued income and payables due within one year | 81 694.00 | 105 441.00 | | 81 694.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 8 820.00 | | | 8 820.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 11 588.00 | | 11 588.00 | 11 588.00 |
FG Production sold - services | 203 381.00 | | 203 381.00 | 203 381.00 |
FJ Net sales | 214 969.00 | | 214 969.00 | 214 969.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 6 826.00 | |
FQ Other income | | | 27.00 | |
FR Total operating income (I) | | | 221 822.00 | |
FS Purchases of goods (including customs duties) | | | 5 660.00 | |
FT Inventory change (goods) | | | 897.00 | |
FU Purchases of raw materials and other supplies | | | 14 021.00 | |
FV Inventory change (raw materials and supplies) | | | 1 554.00 | |
FW Other purchases and external expenses | | | 71 612.00 | |
FX Taxes, duties, and similar payments | | | 898.00 | |
FY Salaries and Wages | | | 88 183.00 | |
FZ Social Security Contributions | | | 15 901.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 14 527.00 | |
GE Other Expenses | | | 169.00 | |
GF Total Operating Expenses (II) | | | 213 422.00 | |
GG - OPERATING RESULT (I - II) | | | 8 401.00 | |
GR Interest and similar expenses | | | 734.00 | |
GU Total financial expenses (VI) | | | 734.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -734.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 7 666.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 6 826.00 | 1 383.00 | | 6 826.00 |
A4 Equity method investments | 150.00 | 194.00 | | 150.00 |
HE Exceptional expenses on management operations | 150.00 | | | 150.00 |
HH Total exceptional expenses (VIII) | 150.00 | | | 150.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -150.00 | | | -150.00 |
HK Income tax | -800.00 | | | -800.00 |
HL TOTAL REVENUE (I + III + V + VII) | 221 822.00 | 73 340.00 | | 221 822.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 213 506.00 | 88 149.00 | | 213 506.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 8 316.00 | -14 809.00 | | 8 316.00 |
| |
| 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 | 129 538.00 | | 90.00 | 129 538.00 |
I3 DECREASES Total Financial Fixed Assets | | | 6 850.00 | |
I4 DECREASES Grand Total | | | 129 627.00 | |
IO DECREASES Total including other intangible assets | | | 1 220.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 121 558.00 | |
KD ACQUISITIONS Total including other intangible assets | 1 220.00 | | | 1 220.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 121 558.00 | | | 121 558.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 6 760.00 | | 90.00 | 6 760.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 6 624.00 | 14 527.00 | | 6 624.00 |
PE DEPRECIATION Total including other intangible assets | 145.00 | 407.00 | | 145.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 6 479.00 | 14 121.00 | | 6 479.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 38.00 | 38.00 | | 38.00 |
8B Suppliers and Related Accounts | 16 534.00 | 16 534.00 | | 16 534.00 |
8C Staff and Related Accounts | 7 064.00 | 7 064.00 | | 7 064.00 |
8D Social Security and Other Social Organizations | 5 792.00 | 5 792.00 | | 5 792.00 |
8K Other liabilities (including liabilities related to repo transactions) | 632.00 | 632.00 | | 632.00 |
UT Other financial assets | 6 850.00 | 6 850.00 | | 6 850.00 |
UX Other trade receivables | 5 460.00 | | | 5 460.00 |
VB VAT | 43.00 | | | 43.00 |
VG Loans with a maturity of up to one year at origin | 8 820.00 | 8 820.00 | | 8 820.00 |
VH Loans with a maturity of more than one year at origin | 80 239.00 | 14 093.00 | 57 584.00 | 80 239.00 |
VI Group and Associates | 26 112.00 | 26 112.00 | | 26 112.00 |
VK Loans repaid during the year | 13 974.00 | | | 13 974.00 |
VP Miscellaneous | 3 145.00 | | | 3 145.00 |
VQ Other Taxes, Duties, and Similar Debts | 600.00 | 600.00 | | 600.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 14 098.00 | | | 14 098.00 |
VS Prepaid expenses | 4 298.00 | | | 4 298.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 33 894.00 | 33 894.00 | | 33 894.00 |
VW VAT | 2 010.00 | 2 010.00 | | 2 010.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 147 840.00 | 81 694.00 | 57 584.00 | 147 840.00 |
| |
| 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 | 898.00 | 1 707.00 | | 898.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 21 958.00 | 14 002.00 | | 21 958.00 |
ST Other accounts | 18 826.00 | 15 540.00 | | 18 826.00 |
XQ Rental, rental and co-ownership charges | 23 190.00 | 6 704.00 | | 23 190.00 |
YT Subcontracting | 250.00 | 390.00 | | 250.00 |
YU External personnel | 7 388.00 | 9 364.00 | | 7 388.00 |
YW Business tax | | 600.00 | | |
YX Total of the account corresponding to line FX of table no. 2052 | 898.00 | 2 307.00 | | 898.00 |
YY Amount of VAT collected | 43 097.00 | 143 701.00 | | 43 097.00 |
YZ Total deductible VAT on goods and services | 18 745.00 | 11 796.00 | | 18 745.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 71 612.00 | 46 001.00 | | 71 612.00 |
