| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 72 475.00 | | 72 475.00 | 72 475.00 |
AR Technical installations, industrial equipment and tools | 4 935.00 | 4 935.00 | | 4 935.00 |
AT Other tangible assets | 6 209.00 | 4 300.00 | 1 909.00 | 6 209.00 |
BH Other financial assets | 860.00 | | 860.00 | 860.00 |
BJ TOTAL (I) | 137 979.00 | 9 235.00 | 128 744.00 | 137 979.00 |
BX Customers and related accounts | 24 218.00 | | 24 218.00 | 24 218.00 |
BZ Other receivables | 13 554.00 | | 13 554.00 | 13 554.00 |
CD Marketable securities | 130 708.00 | 6 618.00 | 124 090.00 | 130 708.00 |
CF Cash and cash equivalents | 165 041.00 | | 165 041.00 | 165 041.00 |
CH Prepaid expenses | 13 805.00 | | 13 805.00 | 13 805.00 |
CJ TOTAL (II) | 347 326.00 | 6 618.00 | 340 709.00 | 347 326.00 |
CO Grand total (0 to V) | 485 305.00 | 15 853.00 | 469 453.00 | 485 305.00 |
CU Other investments | 53 500.00 | | 53 500.00 | 53 500.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 8 000.00 | 8 000.00 | | 8 000.00 |
DD Legal reserve (1) | 800.00 | 800.00 | | 800.00 |
DG Other reserves | 197 955.00 | 197 955.00 | | 197 955.00 |
DH Retained earnings | 128 561.00 | 122 134.00 | | 128 561.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 4 539.00 | 6 427.00 | | 4 539.00 |
DL TOTAL (I) | 339 855.00 | 335 316.00 | | 339 855.00 |
DU Loans and Debts from Credit Institutions (3) | 90 237.00 | 25 276.00 | | 90 237.00 |
DV Miscellaneous Loans and Financial Debts (4) | 3 219.00 | 37 583.00 | | 3 219.00 |
DX Trade payables and related accounts | 8 794.00 | 9 336.00 | | 8 794.00 |
DY Tax and social security liabilities | 27 347.00 | 36 295.00 | | 27 347.00 |
EC TOTAL (IV) | 129 598.00 | 108 491.00 | | 129 598.00 |
EE Grand total (I to V) | 469 453.00 | 443 806.00 | | 469 453.00 |
EG Accrued income and payables due within one year | 124 507.00 | 93 280.00 | | 124 507.00 |
EI Including equity loans | 3 219.00 | | | 3 219.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | | 331 223.00 | |
FJ Net sales | | | 331 223.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 8 632.00 | |
FQ Other income | | | 859.00 | |
FR Total operating income (I) | | | 340 714.00 | |
FW Other purchases and external expenses | | | 145 944.00 | |
FX Taxes, duties, and similar payments | | | 6 844.00 | |
FY Salaries and Wages | | | 140 021.00 | |
FZ Social Security Contributions | | | 103 682.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 113.00 | |
GE Other Expenses | | | 20.00 | |
GF Total Operating Expenses (II) | | | 397 624.00 | |
GG - OPERATING RESULT (I - II) | | | -56 910.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 10 423.00 | |
GL Other interest and similar income | | | | |
GP Total financial income (V) | | | 10 423.00 | |
GQ Financial allocations to depreciation and provisions | | | 6 618.00 | |
GR Interest and similar expenses | | | 162.00 | |
GU Total financial expenses (VI) | | | 6 780.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 3 643.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -53 267.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 94 500.00 | 127.00 | | 94 500.00 |
HD Total exceptional income (VII) | 94 500.00 | 127.00 | | 94 500.00 |
HF Exceptional expenses on capital transactions | 39 025.00 | | | 39 025.00 |
HH Total exceptional expenses (VIII) | 39 025.00 | | | 39 025.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 55 475.00 | 127.00 | | 55 475.00 |
HK Income tax | -2 331.00 | -2 503.00 | | -2 331.00 |
HL TOTAL REVENUE (I + III + V + VII) | 445 637.00 | 577 094.00 | | 445 637.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 441 098.00 | 570 668.00 | | 441 098.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 4 539.00 | 6 427.00 | | 4 539.00 |
HP References: Equipment leasing | 6 859.00 | 7 904.00 | | 6 859.00 |
| |
| 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 | 177 004.00 | | | 177 004.00 |
I3 DECREASES Total Financial Fixed Assets | | | 54 360.00 | |
I4 DECREASES Grand Total | | 39 025.00 | 137 979.00 | |
IO DECREASES Total including other intangible assets | | 39 025.00 | 72 475.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 11 144.00 | |
KD ACQUISITIONS Total including other intangible assets | 111 500.00 | | | 111 500.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 11 144.00 | | | 11 144.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 54 360.00 | | | 54 360.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 8 122.00 | 1 113.00 | | 8 122.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 8 122.00 | 1 113.00 | | 8 122.00 |
| |
| 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 | 3 219.00 | 3 219.00 | | 3 219.00 |
8B Suppliers and Related Accounts | 8 794.00 | 8 794.00 | | 8 794.00 |
8D Social Security and Other Social Organizations | 27 347.00 | 27 347.00 | | 27 347.00 |
UT Other financial assets | 860.00 | | 860.00 | 860.00 |
UX Other trade receivables | 24 218.00 | 24 218.00 | | 24 218.00 |
VG Loans with a maturity of up to one year at origin | 27.00 | 27.00 | | 27.00 |
VH Loans with a maturity of more than one year at origin | 90 210.00 | 85 120.00 | 5 090.00 | 90 210.00 |
VJ Loans taken out during the year | 75 000.00 | | | 75 000.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 13 554.00 | 13 554.00 | | 13 554.00 |
VS Prepaid expenses | 13 805.00 | 13 805.00 | | 13 805.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 52 437.00 | 51 577.00 | 860.00 | 52 437.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 129 598.00 | 124 507.00 | 5 090.00 | 129 598.00 |
