| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 54 860.00 | 54 860.00 | | 54 860.00 |
AT Other tangible assets | 3 911.00 | 3 668.00 | 242.00 | 3 911.00 |
BJ TOTAL (I) | 75 371.00 | 58 529.00 | 16 842.00 | 75 371.00 |
BV Advances and down payments on orders | 29 885.00 | | 29 885.00 | 29 885.00 |
BX Customers and related accounts | 31 116.00 | | 31 116.00 | 31 116.00 |
BZ Other receivables | 14 086.00 | | 14 086.00 | 14 086.00 |
CF Cash and cash equivalents | 69 162.00 | | 69 162.00 | 69 162.00 |
CJ TOTAL (II) | 114 364.00 | | 114 364.00 | 114 364.00 |
CO Grand total (0 to V) | 189 736.00 | 58 529.00 | 131 207.00 | 189 736.00 |
CU Other investments | 16 600.00 | | 16 600.00 | 16 600.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 19 680.00 | | | 19 680.00 |
DB Share, merger, contribution premiums, etc. | 488 880.00 | | | 488 880.00 |
DD Legal reserve (1) | 1 616.00 | | | 1 616.00 |
DH Retained earnings | -428 363.00 | | | -428 363.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 9 954.00 | | | 9 954.00 |
DL TOTAL (I) | 91 767.00 | | | 91 767.00 |
DV Miscellaneous Loans and Financial Debts (4) | 6 485.00 | | | 6 485.00 |
DW Advances and down payments received on current orders | 34 302.00 | | | 34 302.00 |
DX Trade payables and related accounts | 32 542.00 | | | 32 542.00 |
DY Tax and social security liabilities | 412.00 | | | 412.00 |
EC TOTAL (IV) | 39 440.00 | | | 39 440.00 |
EE Grand total (I to V) | 131 207.00 | | | 131 207.00 |
EG Accrued income and payables due within one year | 39 440.00 | | | 39 440.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 207 289.00 | | 207 289.00 | 207 289.00 |
FJ Net sales | 207 289.00 | | 207 289.00 | 207 289.00 |
FQ Other income | | | 63.00 | |
FR Total operating income (I) | | | 207 352.00 | |
FW Other purchases and external expenses | | | 190 044.00 | |
FX Taxes, duties, and similar payments | | | 819.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 5 391.00 | |
GE Other Expenses | | | 1 143.00 | |
GF Total Operating Expenses (II) | | | 197 398.00 | |
GG - OPERATING RESULT (I - II) | | | 9 954.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 9 954.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A4 Equity method investments | 1 142.00 | | | 1 142.00 |
HE Exceptional expenses on management operations | 8 419.00 | | | 8 419.00 |
HH Total exceptional expenses (VIII) | 8 419.00 | | | 8 419.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -8 419.00 | | | -8 419.00 |
HL TOTAL REVENUE (I + III + V + VII) | 207 352.00 | | | 207 352.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 197 398.00 | | | 197 398.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 9 954.00 | | | 9 954.00 |
| |
| 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 | 75 371.00 | | | 75 371.00 |
I3 DECREASES Total Financial Fixed Assets | | | 16 600.00 | |
I4 DECREASES Grand Total | | | 75 371.00 | |
IO DECREASES Total including other intangible assets | | | 54 860.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 3 911.00 | |
KD ACQUISITIONS Total including other intangible assets | 54 860.00 | | | 54 860.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 3 911.00 | | | 3 911.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 16 600.00 | | | 16 600.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 53 138.00 | 5 391.00 | | 53 138.00 |
PE DEPRECIATION Total including other intangible assets | 49 676.00 | 5 184.00 | | 49 676.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 3 461.00 | 206.00 | | 3 461.00 |
| |
| 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 | 6 486.00 | | 6 486.00 | 6 486.00 |
8B Suppliers and Related Accounts | 32 542.00 | 32 542.00 | | 32 542.00 |
UX Other trade receivables | 31 116.00 | 31 116.00 | | 31 116.00 |
VB VAT | 3 153.00 | 3 153.00 | | 3 153.00 |
VI Group and Associates | 6 485.00 | 6 485.00 | | 6 485.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 10 933.00 | 10 933.00 | | 10 933.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 45 202.00 | 45 202.00 | | 45 202.00 |
VW VAT | 412.00 | 412.00 | | 412.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 39 440.00 | 39 440.00 | | 39 440.00 |
| |
| 11 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
SS Intermediary remuneration and fees (excluding retrocessions) | 3 774.00 | | | 3 774.00 |
ST Other accounts | 10 454.00 | | | 10 454.00 |
XQ Rental, rental and co-ownership charges | 30.00 | | | 30.00 |
YT Subcontracting | 175 816.00 | | | 175 816.00 |
YW Business tax | 819.00 | | | 819.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 819.00 | | | 819.00 |
YY Amount of VAT collected | 5 820.00 | | | 5 820.00 |
YZ Total deductible VAT on goods and services | 1 870.00 | | | 1 870.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 190 044.00 | | | 190 044.00 |
ZR Subsidiaries and equity interests | 1.00 | | | 1.00 |
