| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 3 300.00 | 3 300.00 | | 3 300.00 |
AR Technical installations, industrial equipment and tools | 40 131.00 | 40 102.00 | 30.00 | 40 131.00 |
AT Other tangible assets | 36 488.00 | 36 488.00 | | 36 488.00 |
BB Receivables related to investments | 68 051.00 | 15 786.00 | 52 265.00 | 68 051.00 |
BJ TOTAL (I) | 167 664.00 | 107 129.00 | 60 535.00 | 167 664.00 |
BX Customers and related accounts | 490 499.00 | 286 786.00 | 203 713.00 | 490 499.00 |
BZ Other receivables | 34 818.00 | | 34 818.00 | 34 818.00 |
CF Cash and cash equivalents | 90.00 | | 90.00 | 90.00 |
CJ TOTAL (II) | 525 408.00 | 286 786.00 | 238 622.00 | 525 408.00 |
CO Grand total (0 to V) | 693 071.00 | 393 915.00 | 299 157.00 | 693 071.00 |
CU Other investments | 19 693.00 | 11 453.00 | 8 240.00 | 19 693.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 13 720.00 | | | 13 720.00 |
DB Share, merger, contribution premiums, etc. | 85 371.00 | | | 85 371.00 |
DD Legal reserve (1) | 610.00 | | | 610.00 |
DG Other reserves | 2 306.00 | | | 2 306.00 |
DH Retained earnings | -87 062.00 | | | -87 062.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -7 873.00 | | | -7 873.00 |
DL TOTAL (I) | 7 072.00 | | | 7 072.00 |
DU Loans and Debts from Credit Institutions (3) | 38.00 | | | 38.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 097.00 | | | 1 097.00 |
DX Trade payables and related accounts | 210 144.00 | | | 210 144.00 |
DY Tax and social security liabilities | 80 805.00 | | | 80 805.00 |
EC TOTAL (IV) | 292 084.00 | | | 292 084.00 |
EE Grand total (I to V) | 299 157.00 | | | 299 157.00 |
EG Accrued income and payables due within one year | 292 084.00 | | | 292 084.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 22 410.00 | | 22 410.00 | 22 410.00 |
FJ Net sales | 22 410.00 | | 22 410.00 | 22 410.00 |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 22 411.00 | |
FW Other purchases and external expenses | | | 14 909.00 | |
FX Taxes, duties, and similar payments | | | 969.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 117.00 | |
GC Operating Expenses - Current Assets: Provisions | | | 14 290.00 | |
GF Total Operating Expenses (II) | | | 30 285.00 | |
GG - OPERATING RESULT (I - II) | | | -7 873.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -7 873.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 22 411.00 | | | 22 411.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 30 285.00 | | | 30 285.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -7 873.00 | | | -7 873.00 |
| |
| 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 | 167 664.00 | | | 167 664.00 |
I3 DECREASES Total Financial Fixed Assets | | | 87 744.00 | |
I4 DECREASES Grand Total | | | 167 664.00 | |
IO DECREASES Total including other intangible assets | | | 3 300.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 76 620.00 | |
KD ACQUISITIONS Total including other intangible assets | 3 300.00 | | | 3 300.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 76 620.00 | | | 76 620.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 87 744.00 | | | 87 744.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 79 773.00 | 117.00 | | 79 773.00 |
PE DEPRECIATION Total including other intangible assets | 3 300.00 | | | 3 300.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 76 473.00 | 117.00 | | 76 473.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
06 aucun libellé | 15 786.00 | | | 15 786.00 |
6T Receivables | 272 496.00 | 14 290.00 | | 272 496.00 |
7B Total provisions for depreciation | 299 735.00 | 14 290.00 | | 299 735.00 |
7C Grand total | 299 735.00 | 14 290.00 | | 299 735.00 |
9U on fixed assets – equity investments | | | | |
UE of which provisions and reversals: - Operating | | 14 290.00 | | |
| |
| 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 | 210 144.00 | 210 144.00 | | 210 144.00 |
UL Receivables related to investments | 68 051.00 | | 68 051.00 | 68 051.00 |
UX Other trade receivables | 490 499.00 | 490 499.00 | | 490 499.00 |
VB VAT | 34 818.00 | 34 818.00 | | 34 818.00 |
VH Loans with a maturity of more than one year at origin | 38.00 | 38.00 | | 38.00 |
VI Group and Associates | 1 097.00 | 1 097.00 | | 1 097.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 593 368.00 | 525 317.00 | 68 051.00 | 593 368.00 |
VW VAT | 80 805.00 | 80 805.00 | | 80 805.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 292 084.00 | 292 084.00 | | 292 084.00 |
| |
| 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 | 969.00 | | | 969.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 673.00 | | | 673.00 |
ST Other accounts | 1 430.00 | | | 1 430.00 |
XQ Rental, rental and co-ownership charges | 12 806.00 | | | 12 806.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 969.00 | | | 969.00 |
YY Amount of VAT collected | 4 482.00 | | | 4 482.00 |
YZ Total deductible VAT on goods and services | 2 823.00 | | | 2 823.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 14 909.00 | | | 14 909.00 |
ZR Subsidiaries and equity interests | 1.00 | | | 1.00 |
