| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 3 597.00 | 2 863.00 | 734.00 | 3 597.00 |
AN Land | 22 562.00 | | 22 562.00 | 22 562.00 |
AP Buildings | 4 508.00 | 2 384.00 | 2 124.00 | 4 508.00 |
AR Technical installations, industrial equipment and tools | 219 601.00 | 215 500.00 | 4 101.00 | 219 601.00 |
AT Other tangible assets | 697 688.00 | 561 520.00 | 136 168.00 | 697 688.00 |
BB Receivables related to investments | 300 000.00 | | 300 000.00 | 300 000.00 |
BH Other financial assets | 42 872.00 | | 42 872.00 | 42 872.00 |
BJ TOTAL (I) | 1 331 828.00 | 782 266.00 | 549 561.00 | 1 331 828.00 |
BL Raw materials, supplies | 11 291.00 | | 11 291.00 | 11 291.00 |
BX Customers and related accounts | 361 017.00 | | 361 017.00 | 361 017.00 |
BZ Other receivables | 147 311.00 | | 147 311.00 | 147 311.00 |
CD Marketable securities | 213 895.00 | | 213 895.00 | 213 895.00 |
CF Cash and cash equivalents | 125 420.00 | | 125 420.00 | 125 420.00 |
CH Prepaid expenses | 55 114.00 | | 55 114.00 | 55 114.00 |
CJ TOTAL (II) | 914 048.00 | | 914 048.00 | 914 048.00 |
CO Grand total (0 to V) | 2 245 876.00 | 782 266.00 | 1 463 610.00 | 2 245 876.00 |
CU Other investments | 41 000.00 | | 41 000.00 | 41 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 100 000.00 | 100 000.00 | | 100 000.00 |
DB Share, merger, contribution premiums, etc. | 34 518.00 | 34 518.00 | | 34 518.00 |
DD Legal reserve (1) | 10 000.00 | 10 000.00 | | 10 000.00 |
DG Other reserves | 1 121 000.00 | 1 121 000.00 | | 1 121 000.00 |
DH Retained earnings | -420 607.00 | -447 639.00 | | -420 607.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -38 756.00 | 27 033.00 | | -38 756.00 |
DL TOTAL (I) | 806 155.00 | 844 912.00 | | 806 155.00 |
DQ Provisions for Expenses | 16 431.00 | 13 986.00 | | 16 431.00 |
DR TOTAL (IV) | 16 431.00 | 13 986.00 | | 16 431.00 |
DV Miscellaneous Loans and Financial Debts (4) | 3 874.00 | 3 566.00 | | 3 874.00 |
DX Trade payables and related accounts | 100 290.00 | 91 164.00 | | 100 290.00 |
DY Tax and social security liabilities | 227 559.00 | 210 799.00 | | 227 559.00 |
EA Other liabilities | 309 301.00 | 229 301.00 | | 309 301.00 |
EC TOTAL (IV) | 641 023.00 | 534 829.00 | | 641 023.00 |
EE Grand total (I to V) | 1 463 610.00 | 1 393 727.00 | | 1 463 610.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 1 447 555.00 | 87.00 | 1 447 642.00 | 1 447 555.00 |
FJ Net sales | 1 447 555.00 | 87.00 | 1 447 642.00 | 1 447 555.00 |
FO Operating subsidies | | | 47 134.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 19 484.00 | |
FR Total operating income (I) | | | 1 514 260.00 | |
FS Purchases of goods (including customs duties) | | | 507.00 | |
FU Purchases of raw materials and other supplies | | | 15 804.00 | |
FV Inventory change (raw materials and supplies) | | | 1 621.00 | |
FW Other purchases and external expenses | | | 529 928.00 | |
FX Taxes, duties, and similar payments | | | 64 920.00 | |
FY Salaries and Wages | | | 692 001.00 | |
FZ Social Security Contributions | | | 207 613.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 30 392.00 | |
GD Operating Expenses - Contingencies and Expenses: Provisions | | | 16 431.00 | |
GF Total Operating Expenses (II) | | | 1 559 217.00 | |
GG - OPERATING RESULT (I - II) | | | -44 957.00 | |
GL Other interest and similar income | | | 12 492.00 | |
GO Net income from sales of marketable securities | | | 401.00 | |
GP Total financial income (V) | | | 2 893.00 | |
GT Net expenses on sales of marketable securities | | | | |
GU Total financial expenses (VI) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | 2 893.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -42 064.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 2 147.00 | 8 730.00 | | 2 147.00 |
HB Exceptional income from capital transactions | 1 286.00 | 1 022.00 | | 1 286.00 |
HD Total exceptional income (VII) | 3 433.00 | 9 752.00 | | 3 433.00 |
HE Exceptional expenses on management operations | 125.00 | 605.00 | | 125.00 |
HH Total exceptional expenses (VIII) | 125.00 | 605.00 | | 125.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 3 307.00 | 9 147.00 | | 3 307.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 520 586.00 | 1 543 462.00 | | 1 520 586.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 559 342.00 | 1 516 429.00 | | 1 559 342.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -38 756.00 | 27 033.00 | | -38 756.00 |
HP References: Equipment leasing | 70 865.00 | 31 691.00 | | 70 865.00 |
| |
| 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 | 1 291 021.00 | | 53 559.00 | 1 291 021.00 |
I3 DECREASES Total Financial Fixed Assets | | 10 285.00 | 383 872.00 | |
I4 DECREASES Grand Total | | 12 753.00 | 1 331 828.00 | |
IO DECREASES Total including other intangible assets | | | 3 597.00 | |
IY DECREASES Total Tangible Fixed Assets | | 2 468.00 | 944 359.00 | |
KD ACQUISITIONS Total including other intangible assets | 3 597.00 | | | 3 597.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 904 102.00 | | 42 724.00 | 904 102.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 383 322.00 | | 10 835.00 | 383 322.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 751 875.00 | 30 392.00 | | 751 875.00 |
PE DEPRECIATION Total including other intangible assets | 2 554.00 | 308.00 | | 2 554.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 749 321.00 | 30 083.00 | | 749 321.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
5R Provisions for social security and tax charges on accrued leave | 13 986.00 | 16 431.00 | 13 986.00 | 13 986.00 |
5Z Total provisions for risks and expenses | 13 986.00 | 16 431.00 | 13 986.00 | 13 986.00 |
6T Receivables | 5 498.00 | | 5 498.00 | 5 498.00 |
7B Total provisions for depreciation | 5 498.00 | | 5 498.00 | 5 498.00 |
7C Grand total | 19 484.00 | 16 431.00 | 19 484.00 | 19 484.00 |
UE of which provisions and reversals: - Operating | | 16 431.00 | 19 484.00 | |
| |
| 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 | 3 874.00 | 3 874.00 | | 3 874.00 |
8B Suppliers and Related Accounts | 100 290.00 | 100 290.00 | | 100 290.00 |
8C Staff and Related Accounts | 59 729.00 | 59 729.00 | | 59 729.00 |
8D Social Security and Other Social Organizations | 28 667.00 | 28 667.00 | | 28 667.00 |
8K Other liabilities (including liabilities related to repo transactions) | 37 000.00 | 37 000.00 | | 37 000.00 |
UL Receivables related to investments | 300 000.00 | 300 000.00 | | 300 000.00 |
UT Other financial assets | 42 872.00 | 42 872.00 | | 42 872.00 |
UX Other trade receivables | 361 017.00 | 361 017.00 | | 361 017.00 |
VB VAT | 79 801.00 | 79 801.00 | | 79 801.00 |
VC Group and associates | 2.00 | | | 2.00 |
VI Group and Associates | 272 301.00 | 272 301.00 | | 272 301.00 |
VJ Loans taken out during the year | 715.00 | | | 715.00 |
VK Loans repaid during the year | 407.00 | | | 407.00 |
VM Income taxes | 33 168.00 | 33 168.00 | | 33 168.00 |
VP Miscellaneous | 14 336.00 | 14 336.00 | | 14 336.00 |
VQ Other Taxes, Duties, and Similar Debts | 4 898.00 | 4 898.00 | | 4 898.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 20 004.00 | 20 004.00 | | 20 004.00 |
VS Prepaid expenses | 55 114.00 | 55 114.00 | | 55 114.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 906 314.00 | 906 314.00 | | 906 314.00 |
VW VAT | 134 265.00 | 134 265.00 | | 134 265.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 641 023.00 | 641 023.00 | | 641 023.00 |
| |
| 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 | 53 134.00 | 52 317.00 | | 53 134.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 16 272.00 | 15 757.00 | | 16 272.00 |
ST Other accounts | 358 214.00 | 338 378.00 | | 358 214.00 |
XQ Rental, rental and co-ownership charges | 154 353.00 | 171 742.00 | | 154 353.00 |
YQ Equipment leasing commitment | 340 329.00 | 59 414.00 | | 340 329.00 |
YT Subcontracting | 1 090.00 | 8 535.00 | | 1 090.00 |
YU External personnel | | 2 130.00 | | |
YW Business tax | 11 786.00 | 8 184.00 | | 11 786.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 64 920.00 | 60 500.00 | | 64 920.00 |
YY Amount of VAT collected | 227 232.00 | 231 452.00 | | 227 232.00 |
YZ Total deductible VAT on goods and services | 117 579.00 | 125 340.00 | | 117 579.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 529 928.00 | 536 542.00 | | 529 928.00 |
