| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 3 049.00 | | 3 049.00 | 3 049.00 |
AR Technical installations, industrial equipment and tools | 33 918.00 | 27 688.00 | 6 231.00 | 33 918.00 |
AT Other tangible assets | 29 939.00 | 29 455.00 | 484.00 | 29 939.00 |
BD Other fixed assets | 86 710.00 | | 86 710.00 | 86 710.00 |
BH Other financial assets | 2 322.00 | | 2 322.00 | 2 322.00 |
BJ TOTAL (I) | 155 938.00 | 57 142.00 | 98 796.00 | 155 938.00 |
BX Customers and related accounts | 17 820.00 | | 17 820.00 | 17 820.00 |
BZ Other receivables | 88 747.00 | | 88 747.00 | 88 747.00 |
CD Marketable securities | 400 000.00 | | 400 000.00 | 400 000.00 |
CF Cash and cash equivalents | 297 100.00 | | 297 100.00 | 297 100.00 |
CH Prepaid expenses | 6 201.00 | | 6 201.00 | 6 201.00 |
CJ TOTAL (II) | 809 868.00 | | 809 868.00 | 809 868.00 |
CO Grand total (0 to V) | 965 806.00 | 57 142.00 | 908 664.00 | 965 806.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 500 000.00 | | | 500 000.00 |
DD Legal reserve (1) | 24 366.00 | | | 24 366.00 |
DH Retained earnings | 380 639.00 | | | 380 639.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -93 737.00 | | | -93 737.00 |
DL TOTAL (I) | 811 268.00 | | | 811 268.00 |
DV Miscellaneous Loans and Financial Debts (4) | 27 754.00 | | | 27 754.00 |
DX Trade payables and related accounts | 7 580.00 | | | 7 580.00 |
DY Tax and social security liabilities | 59 302.00 | | | 59 302.00 |
DZ Fixed asset liabilities and related accounts | 2 760.00 | | | 2 760.00 |
EC TOTAL (IV) | 97 396.00 | | | 97 396.00 |
EE Grand total (I to V) | 908 664.00 | | | 908 664.00 |
EG Accrued income and payables due within one year | 97 396.00 | | | 97 396.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 393 465.00 | | 393 465.00 | 393 465.00 |
FJ Net sales | 393 465.00 | | 393 465.00 | 393 465.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 2 442.00 | |
FQ Other income | | | 10.00 | |
FR Total operating income (I) | | | 395 917.00 | |
FW Other purchases and external expenses | | | 79 689.00 | |
FX Taxes, duties, and similar payments | | | 4 553.00 | |
FY Salaries and Wages | | | 201 309.00 | |
FZ Social Security Contributions | | | 70 536.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 795.00 | |
GE Other Expenses | | | 24 052.00 | |
GF Total Operating Expenses (II) | | | 381 934.00 | |
GG - OPERATING RESULT (I - II) | | | 13 983.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 66 500.00 | |
GL Other interest and similar income | | | 2 145.00 | |
GP Total financial income (V) | | | 68 645.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 68 645.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 82 627.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 2 442.00 | | | 2 442.00 |
A4 Equity method investments | 23 933.00 | | | 23 933.00 |
HB Exceptional income from capital transactions | 172.00 | | | 172.00 |
HD Total exceptional income (VII) | 172.00 | | | 172.00 |
HF Exceptional expenses on capital transactions | 176 537.00 | | | 176 537.00 |
HH Total exceptional expenses (VIII) | 176 537.00 | | | 176 537.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -176 365.00 | | | -176 365.00 |
HL TOTAL REVENUE (I + III + V + VII) | 464 734.00 | | | 464 734.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 558 471.00 | | | 558 471.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -93 737.00 | | | -93 737.00 |
| |
| 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 | 155 364.00 | | 2 129.00 | 155 364.00 |
I3 DECREASES Total Financial Fixed Assets | | 120.00 | 89 032.00 | |
I4 DECREASES Grand Total | | 1 556.00 | 155 938.00 | |
IO DECREASES Total including other intangible assets | | | 3 049.00 | |
IY DECREASES Total Tangible Fixed Assets | | 1 436.00 | 63 857.00 | |
KD ACQUISITIONS Total including other intangible assets | 3 049.00 | | | 3 049.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 63 164.00 | | 2 129.00 | 63 164.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 89 152.00 | | | 89 152.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 56 783.00 | 1 795.00 | 1 436.00 | 56 783.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 56 783.00 | 1 795.00 | 1 436.00 | 56 783.00 |
| |
| 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 | 7 580.00 | 7 580.00 | | 7 580.00 |
8C Staff and Related Accounts | 27 086.00 | 27 086.00 | | 27 086.00 |
8D Social Security and Other Social Organizations | 23 994.00 | 23 994.00 | | 23 994.00 |
8J Fixed Asset Liabilities and Related Accounts | 2 760.00 | 2 760.00 | | 2 760.00 |
UT Other financial assets | 2 322.00 | | 2 322.00 | 2 322.00 |
UX Other trade receivables | 17 820.00 | 17 820.00 | | 17 820.00 |
UY Staff and related accounts | 581.00 | 581.00 | | 581.00 |
VB VAT | 677.00 | 677.00 | | 677.00 |
VI Group and Associates | 27 754.00 | 27 754.00 | | 27 754.00 |
VQ Other Taxes, Duties, and Similar Debts | 2 938.00 | 2 938.00 | | 2 938.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 87 490.00 | 87 490.00 | | 87 490.00 |
VS Prepaid expenses | 6 201.00 | 6 201.00 | | 6 201.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 115 090.00 | 112 768.00 | 2 322.00 | 115 090.00 |
VW VAT | 5 284.00 | 5 284.00 | | 5 284.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 97 396.00 | 97 396.00 | | 97 396.00 |
| |
| 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 | 2 296.00 | | | 2 296.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 16 189.00 | | | 16 189.00 |
ST Other accounts | 42 329.00 | | | 42 329.00 |
XQ Rental, rental and co-ownership charges | 21 171.00 | | | 21 171.00 |
YW Business tax | 2 257.00 | | | 2 257.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 4 553.00 | | | 4 553.00 |
YY Amount of VAT collected | 79 514.00 | | | 79 514.00 |
YZ Total deductible VAT on goods and services | 17 345.00 | | | 17 345.00 |
ZE Dividends | 50 000.00 | | | 50 000.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 79 689.00 | | | 79 689.00 |
ZR Subsidiaries and equity interests | 1.00 | | | 1.00 |
| |
| 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 | 6.00 | | | 6.00 |
