| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 2 000.00 | 2 000.00 | | 2 000.00 |
AR Technical installations, industrial equipment and tools | 3 650.00 | 3 650.00 | | 3 650.00 |
BJ TOTAL (I) | 1 868 760.00 | 5 650.00 | 1 863 110.00 | 1 868 760.00 |
BX Customers and related accounts | 118 472.00 | | 118 472.00 | 118 472.00 |
BZ Other receivables | 441 226.00 | | 441 226.00 | 441 226.00 |
CD Marketable securities | | | | |
CF Cash and cash equivalents | 6 363.00 | | 6 363.00 | 6 363.00 |
CH Prepaid expenses | 1 360.00 | | 1 360.00 | 1 360.00 |
CJ TOTAL (II) | 567 421.00 | | 567 421.00 | 567 421.00 |
CO Grand total (0 to V) | 2 436 181.00 | 5 650.00 | 2 430 531.00 | 2 436 181.00 |
CU Other investments | 1 863 110.00 | | 1 863 110.00 | 1 863 110.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 974 300.00 | 974 300.00 | | 974 300.00 |
DB Share, merger, contribution premiums, etc. | 125 000.00 | 125 000.00 | | 125 000.00 |
DD Legal reserve (1) | 97 430.00 | 97 430.00 | | 97 430.00 |
DG Other reserves | 601 081.00 | 579 928.00 | | 601 081.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 55 383.00 | 35 767.00 | | 55 383.00 |
DL TOTAL (I) | 1 853 194.00 | 1 812 426.00 | | 1 853 194.00 |
DU Loans and Debts from Credit Institutions (3) | 498 735.00 | 524 146.00 | | 498 735.00 |
DV Miscellaneous Loans and Financial Debts (4) | 66 326.00 | 48 812.00 | | 66 326.00 |
DX Trade payables and related accounts | 2 880.00 | 5 596.00 | | 2 880.00 |
DY Tax and social security liabilities | 9 379.00 | 34 652.00 | | 9 379.00 |
EA Other liabilities | 17.00 | 17.00 | | 17.00 |
EC TOTAL (IV) | 577 337.00 | 613 224.00 | | 577 337.00 |
EE Grand total (I to V) | 2 430 531.00 | 2 425 650.00 | | 2 430 531.00 |
EG Accrued income and payables due within one year | 286 934.00 | 223 659.00 | | 286 934.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 108 943.00 | 36 074.00 | | 108 943.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 345 107.00 | | 345 107.00 | 345 107.00 |
FJ Net sales | 345 107.00 | | 345 107.00 | 345 107.00 |
FO Operating subsidies | | | 1 155.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 2 728.00 | |
FR Total operating income (I) | | | 348 990.00 | |
FW Other purchases and external expenses | | | 61 188.00 | |
FX Taxes, duties, and similar payments | | | 2 665.00 | |
FY Salaries and Wages | | | 166 409.00 | |
FZ Social Security Contributions | | | 97 205.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 744.00 | |
GE Other Expenses | | | 14.00 | |
GF Total Operating Expenses (II) | | | 329 225.00 | |
GG - OPERATING RESULT (I - II) | | | 19 764.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 30 000.00 | |
GL Other interest and similar income | | | 10 590.00 | |
GP Total financial income (V) | | | 40 590.00 | |
GR Interest and similar expenses | | | 4 944.00 | |
GT Net expenses on sales of marketable securities | | | 27.00 | |
GU Total financial expenses (VI) | | | 4 972.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 35 619.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 55 383.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 2 728.00 | 1 145.00 | | 2 728.00 |
A2 TOTAL ASSETS | 64 610.00 | 61 011.00 | | 64 610.00 |
HB Exceptional income from capital transactions | | 41 000.00 | | |
HD Total exceptional income (VII) | | 41 000.00 | | |
HE Exceptional expenses on management operations | | 1 681.00 | | |
HF Exceptional expenses on capital transactions | | 44 938.00 | | |
HH Total exceptional expenses (VIII) | | 46 619.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -5 619.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 389 580.00 | 494 874.00 | | 389 580.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 334 197.00 | 459 107.00 | | 334 197.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 55 383.00 | 35 767.00 | | 55 383.00 |
| |
| 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 | 1 868 760.00 | | | 1 868 760.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 863 110.00 | |
I4 DECREASES Grand Total | | | 1 868 760.00 | |
IO DECREASES Total including other intangible assets | | | 2 000.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 3 650.00 | |
KD ACQUISITIONS Total including other intangible assets | 2 000.00 | | | 2 000.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 3 650.00 | | | 3 650.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 863 110.00 | | | 1 863 110.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 3 906.00 | 1 744.00 | | 3 906.00 |
PE DEPRECIATION Total including other intangible assets | 256.00 | 1 744.00 | | 256.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 3 650.00 | | | 3 650.00 |
| |
| 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 | 2 880.00 | 2 880.00 | | 2 880.00 |
8C Staff and Related Accounts | 4 389.00 | 4 389.00 | | 4 389.00 |
8D Social Security and Other Social Organizations | 776.00 | 776.00 | | 776.00 |
8K Other liabilities (including liabilities related to repo transactions) | 17.00 | 17.00 | | 17.00 |
UX Other trade receivables | 118 472.00 | 118 472.00 | | 118 472.00 |
VB VAT | 44.00 | 44.00 | | 44.00 |
VC Group and associates | 409 576.00 | 409 576.00 | | 409 576.00 |
VG Loans with a maturity of up to one year at origin | 109 170.00 | 109 170.00 | | 109 170.00 |
VH Loans with a maturity of more than one year at origin | 389 565.00 | 99 162.00 | 290 403.00 | 389 565.00 |
VI Group and Associates | 66 326.00 | 66 326.00 | | 66 326.00 |
VK Loans repaid during the year | 98 223.00 | | | 98 223.00 |
VM Income taxes | 1 606.00 | 1 606.00 | | 1 606.00 |
VQ Other Taxes, Duties, and Similar Debts | 299.00 | 299.00 | | 299.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 30 000.00 | 30 000.00 | | 30 000.00 |
VS Prepaid expenses | 1 360.00 | 1 360.00 | | 1 360.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 561 059.00 | 561 059.00 | | 561 059.00 |
VW VAT | 3 915.00 | 3 915.00 | | 3 915.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 577 337.00 | 286 934.00 | 290 403.00 | 577 337.00 |
| |
| 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 | 2 665.00 | 6 562.00 | | 2 665.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 3 022.00 | 3 428.00 | | 3 022.00 |
ST Other accounts | 26 811.00 | 44 539.00 | | 26 811.00 |
YT Subcontracting | 31 355.00 | 58 464.00 | | 31 355.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 2 665.00 | 6 562.00 | | 2 665.00 |
YY Amount of VAT collected | 69 386.00 | 77 665.00 | | 69 386.00 |
YZ Total deductible VAT on goods and services | 7 188.00 | 9 163.00 | | 7 188.00 |
ZE Dividends | 10.00 | | | 10.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 61 188.00 | 106 431.00 | | 61 188.00 |
| |
| 16 - 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 | 3.00 | | | 3.00 |
