| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 1 410.00 | 1 410.00 | | 1 410.00 |
AF Concessions, Patents and Similar Rights | 11 400.00 | 7 526.00 | 3 874.00 | 11 400.00 |
AH Goodwill | 199 240.00 | | 199 240.00 | 199 240.00 |
AR Technical installations, industrial equipment and tools | 5 995.00 | 5 969.00 | 26.00 | 5 995.00 |
AT Other tangible assets | 49 720.00 | 46 984.00 | 2 737.00 | 49 720.00 |
BH Other financial assets | 450.00 | | 450.00 | 450.00 |
BJ TOTAL (I) | 268 247.00 | 61 889.00 | 206 358.00 | 268 247.00 |
BX Customers and related accounts | 121 883.00 | | 121 883.00 | 121 883.00 |
BZ Other receivables | 132 200.00 | | 132 200.00 | 132 200.00 |
CH Prepaid expenses | 724.00 | | 724.00 | 724.00 |
CJ TOTAL (II) | 254 807.00 | | 254 807.00 | 254 807.00 |
CO Grand total (0 to V) | 523 053.00 | 61 889.00 | 461 165.00 | 523 053.00 |
CU Other investments | 31.00 | | 31.00 | 31.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 27 500.00 | 27 500.00 | | 27 500.00 |
DD Legal reserve (1) | 2 750.00 | 2 750.00 | | 2 750.00 |
DH Retained earnings | 132 678.00 | 131 614.00 | | 132 678.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -6 694.00 | 1 065.00 | | -6 694.00 |
DL TOTAL (I) | 156 234.00 | 162 928.00 | | 156 234.00 |
DU Loans and Debts from Credit Institutions (3) | 48 081.00 | 48 123.00 | | 48 081.00 |
DV Miscellaneous Loans and Financial Debts (4) | 22 000.00 | | | 22 000.00 |
DX Trade payables and related accounts | 140 630.00 | 134 209.00 | | 140 630.00 |
DY Tax and social security liabilities | 84 928.00 | 85 713.00 | | 84 928.00 |
EA Other liabilities | 9 291.00 | 3 863.00 | | 9 291.00 |
EC TOTAL (IV) | 304 931.00 | 271 907.00 | | 304 931.00 |
EE Grand total (I to V) | 461 165.00 | 434 835.00 | | 461 165.00 |
EG Accrued income and payables due within one year | 304 931.00 | 271 335.00 | | 304 931.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 47 147.00 | 38 441.00 | | 47 147.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 9 491.00 | 179 719.00 | 189 210.00 | 9 491.00 |
FJ Net sales | 9 491.00 | 179 719.00 | 189 210.00 | 9 491.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 156.00 | |
FQ Other income | | | 2 185.00 | |
FR Total operating income (I) | | | 191 550.00 | |
FW Other purchases and external expenses | | | 87 878.00 | |
FX Taxes, duties, and similar payments | | | 3 134.00 | |
FY Salaries and Wages | | | 71 557.00 | |
FZ Social Security Contributions | | | 26 407.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 2 833.00 | |
GE Other Expenses | | | 5 549.00 | |
GF Total Operating Expenses (II) | | | 197 357.00 | |
GG - OPERATING RESULT (I - II) | | | -5 807.00 | |
GL Other interest and similar income | | | 1 387.00 | |
GP Total financial income (V) | | | 1 387.00 | |
GR Interest and similar expenses | | | 2 275.00 | |
GU Total financial expenses (VI) | | | 2 275.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -888.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -6 694.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 156.00 | | | 156.00 |
HA Exceptional income from management transactions | | 43 000.00 | | |
HD Total exceptional income (VII) | | 43 000.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | 43 000.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 192 938.00 | 250 349.00 | | 192 938.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 199 632.00 | 249 284.00 | | 199 632.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -6 694.00 | 1 065.00 | | -6 694.00 |
| |
| 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 | 266 488.00 | | 1 758.00 | 266 488.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 1 410.00 | | | 1 410.00 |
I3 DECREASES Total Financial Fixed Assets | | | 481.00 | |
I4 DECREASES Grand Total | | | 268 247.00 | |
IN DECREASES Start-up, development, or research expenses | | | 1 410.00 | |
IO DECREASES Total including other intangible assets | | | 210 640.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 55 715.00 | |
KD ACQUISITIONS Total including other intangible assets | 210 640.00 | | | 210 640.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 54 257.00 | | 1 458.00 | 54 257.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 181.00 | | 300.00 | 181.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 59 056.00 | 2 833.00 | | 59 056.00 |
CY DEPRECIATION Start-up, development, or research expenses | 1 410.00 | | | 1 410.00 |
PE DEPRECIATION Total including other intangible assets | 5 850.00 | 1 676.00 | | 5 850.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 51 796.00 | 1 157.00 | | 51 796.00 |
| |
| 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 | 140 630.00 | 140 630.00 | | 140 630.00 |
8C Staff and Related Accounts | 17 986.00 | 17 986.00 | | 17 986.00 |
8D Social Security and Other Social Organizations | 36 283.00 | 36 283.00 | | 36 283.00 |
8K Other liabilities (including liabilities related to repo transactions) | 9 291.00 | 9 291.00 | | 9 291.00 |
UT Other financial assets | 450.00 | | 450.00 | 450.00 |
UX Other trade receivables | 121 883.00 | 121 883.00 | | 121 883.00 |
VB VAT | 24 771.00 | 24 771.00 | | 24 771.00 |
VC Group and associates | 91 907.00 | 91 907.00 | | 91 907.00 |
VG Loans with a maturity of up to one year at origin | 47 508.00 | 47 508.00 | | 47 508.00 |
VH Loans with a maturity of more than one year at origin | 572.00 | 572.00 | | 572.00 |
VI Group and Associates | 22 000.00 | 22 000.00 | | 22 000.00 |
VK Loans repaid during the year | 3 392.00 | | | 3 392.00 |
VM Income taxes | 4 244.00 | 4 244.00 | | 4 244.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 11 278.00 | 11 278.00 | | 11 278.00 |
VS Prepaid expenses | 724.00 | 724.00 | | 724.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 255 257.00 | 254 807.00 | 450.00 | 255 257.00 |
VW VAT | 30 659.00 | 30 659.00 | | 30 659.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 304 931.00 | 304 931.00 | | 304 931.00 |
| |
| 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 | 1 491.00 | 1 583.00 | | 1 491.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 7 185.00 | 6 781.00 | | 7 185.00 |
ST Other accounts | 34 308.00 | 35 779.00 | | 34 308.00 |
XQ Rental, rental and co-ownership charges | 13 505.00 | 42 867.00 | | 13 505.00 |
YT Subcontracting | 32 880.00 | 54 842.00 | | 32 880.00 |
YW Business tax | 1 643.00 | 1 643.00 | | 1 643.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 3 134.00 | 3 226.00 | | 3 134.00 |
YY Amount of VAT collected | 37 549.00 | 41 871.00 | | 37 549.00 |
YZ Total deductible VAT on goods and services | 12 926.00 | 22 963.00 | | 12 926.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 87 878.00 | 140 269.00 | | 87 878.00 |
| |
| 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 | 2.00 | | | 2.00 |
