| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 68 602.00 | | 68 602.00 | 68 602.00 |
AJ Other Intangible Assets | 2 619.00 | 2 619.00 | | 2 619.00 |
AT Other tangible assets | 152 966.00 | 55 180.00 | 97 786.00 | 152 966.00 |
BH Other financial assets | 2 666.00 | | 2 666.00 | 2 666.00 |
BJ TOTAL (I) | 234 853.00 | 57 799.00 | 177 054.00 | 234 853.00 |
BV Advances and down payments on orders | | | | |
BX Customers and related accounts | 3 869 918.00 | | 3 869 918.00 | 3 869 918.00 |
BZ Other receivables | 242 852.00 | | 242 852.00 | 242 852.00 |
CF Cash and cash equivalents | 977.00 | | 977.00 | 977.00 |
CJ TOTAL (II) | 4 113 747.00 | | 4 113 747.00 | 4 113 747.00 |
CO Grand total (0 to V) | 4 348 600.00 | 57 799.00 | 4 290 801.00 | 4 348 600.00 |
CU Other investments | 8 000.00 | | 8 000.00 | 8 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 30 000.00 | 30 000.00 | | 30 000.00 |
DD Legal reserve (1) | 3 000.00 | 3 000.00 | | 3 000.00 |
DH Retained earnings | 364 524.00 | 340 732.00 | | 364 524.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -19 062.00 | 23 792.00 | | -19 062.00 |
DL TOTAL (I) | 378 462.00 | 397 525.00 | | 378 462.00 |
DU Loans and Debts from Credit Institutions (3) | 138 551.00 | 84 762.00 | | 138 551.00 |
DV Miscellaneous Loans and Financial Debts (4) | 70 000.00 | 70 000.00 | | 70 000.00 |
DX Trade payables and related accounts | 597 794.00 | 556 432.00 | | 597 794.00 |
DY Tax and social security liabilities | 723 857.00 | 766 271.00 | | 723 857.00 |
DZ Fixed asset liabilities and related accounts | 1 001.00 | 1 209.00 | | 1 001.00 |
EA Other liabilities | 2 381 136.00 | 2 257 770.00 | | 2 381 136.00 |
EC TOTAL (IV) | 3 912 339.00 | 3 736 444.00 | | 3 912 339.00 |
EE Grand total (I to V) | 4 290 801.00 | 4 133 969.00 | | 4 290 801.00 |
EG Accrued income and payables due within one year | 3 860 536.00 | 3 673 786.00 | | 3 860 536.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 69 469.00 | 6 649.00 | | 69 469.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 414 897.00 | | 414 897.00 | 414 897.00 |
FJ Net sales | 414 897.00 | | 414 897.00 | 414 897.00 |
FQ Other income | | | | |
FR Total operating income (I) | | | 414 897.00 | |
FW Other purchases and external expenses | | | 138 703.00 | |
FX Taxes, duties, and similar payments | | | 6 047.00 | |
FY Salaries and Wages | | | 226 728.00 | |
FZ Social Security Contributions | | | 76 463.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 9 898.00 | |
GE Other Expenses | | | 31.00 | |
GF Total Operating Expenses (II) | | | 457 870.00 | |
GG - OPERATING RESULT (I - II) | | | -42 973.00 | |
GR Interest and similar expenses | | | 3 090.00 | |
GU Total financial expenses (VI) | | | 3 090.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -3 090.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -46 062.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 27 000.00 | | | 27 000.00 |
HD Total exceptional income (VII) | 27 000.00 | | | 27 000.00 |
HE Exceptional expenses on management operations | | 14 016.00 | | |
HF Exceptional expenses on capital transactions | | 274.00 | | |
HH Total exceptional expenses (VIII) | | 14 290.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | 27 000.00 | -14 290.00 | | 27 000.00 |
HK Income tax | | 5 516.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 441 897.00 | 650 255.00 | | 441 897.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 460 959.00 | 626 463.00 | | 460 959.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -19 062.00 | 23 792.00 | | -19 062.00 |
HP References: Equipment leasing | 4 395.00 | 19 683.00 | | 4 395.00 |
| |
| 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 | 243 580.00 | | 93 238.00 | 243 580.00 |
I3 DECREASES Total Financial Fixed Assets | 2 403.00 | | 10 666.00 | 2 403.00 |
I4 DECREASES Grand Total | 2 403.00 | 99 562.00 | 234 853.00 | 2 403.00 |
IO DECREASES Total including other intangible assets | | | 71 221.00 | |
IY DECREASES Total Tangible Fixed Assets | | 99 562.00 | 152 966.00 | |
KD ACQUISITIONS Total including other intangible assets | 71 221.00 | | | 71 221.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 159 290.00 | | 93 238.00 | 159 290.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 13 069.00 | | | 13 069.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 147 463.00 | 9 898.00 | 99 562.00 | 147 463.00 |
PE DEPRECIATION Total including other intangible assets | 2 619.00 | | | 2 619.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 144 844.00 | 9 898.00 | 99 562.00 | 144 844.00 |
| |
| 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 | 597 794.00 | 597 794.00 | | 597 794.00 |
8C Staff and Related Accounts | 16 353.00 | 16 353.00 | | 16 353.00 |
8D Social Security and Other Social Organizations | 30 716.00 | 30 716.00 | | 30 716.00 |
8E Income Taxes | 59 353.00 | 59 353.00 | | 59 353.00 |
8J Fixed Asset Liabilities and Related Accounts | 1 001.00 | 1 001.00 | | 1 001.00 |
8K Other liabilities (including liabilities related to repo transactions) | 2 381 136.00 | 2 381 136.00 | | 2 381 136.00 |
UT Other financial assets | 2 666.00 | | 2 666.00 | 2 666.00 |
UX Other trade receivables | 3 869 918.00 | 3 869 918.00 | | 3 869 918.00 |
VB VAT | 99 589.00 | 99 589.00 | | 99 589.00 |
VG Loans with a maturity of up to one year at origin | 69 469.00 | 69 469.00 | | 69 469.00 |
VH Loans with a maturity of more than one year at origin | 69 082.00 | 17 279.00 | 51 803.00 | 69 082.00 |
VI Group and Associates | 70 000.00 | 70 000.00 | | 70 000.00 |
VJ Loans taken out during the year | 8 825.00 | | | 8 825.00 |
VK Loans repaid during the year | 17 855.00 | | | 17 855.00 |
VQ Other Taxes, Duties, and Similar Debts | 3 081.00 | 3 081.00 | | 3 081.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 143 263.00 | 143 263.00 | | 143 263.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 4 115 435.00 | 4 112 769.00 | 2 666.00 | 4 115 435.00 |
VW VAT | 614 353.00 | 614 353.00 | | 614 353.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 3 912 339.00 | 3 860 536.00 | 51 803.00 | 3 912 339.00 |
| |
| 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 | 5 223.00 | 6 521.00 | | 5 223.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 5 360.00 | 5 353.00 | | 5 360.00 |
ST Other accounts | 51 253.00 | 95 526.00 | | 51 253.00 |
XQ Rental, rental and co-ownership charges | 17 467.00 | 28 022.00 | | 17 467.00 |
YT Subcontracting | 64 023.00 | 117 291.00 | | 64 023.00 |
YV Retrocessions of fees, commissions and brokerage | 600.00 | 1 400.00 | | 600.00 |
YW Business tax | 824.00 | 1 200.00 | | 824.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 6 047.00 | 7 721.00 | | 6 047.00 |
YY Amount of VAT collected | 62 268.00 | 92 377.00 | | 62 268.00 |
YZ Total deductible VAT on goods and services | 56 243.00 | 49 789.00 | | 56 243.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 138 703.00 | 247 592.00 | | 138 703.00 |
