| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 649.00 | 649.00 | | 649.00 |
AH Goodwill | 105 000.00 | | 105 000.00 | 105 000.00 |
AT Other tangible assets | 83 798.00 | 55 139.00 | 28 658.00 | 83 798.00 |
BD Other fixed assets | 5 080.00 | | 5 080.00 | 5 080.00 |
BH Other financial assets | 2 515.00 | | 2 515.00 | 2 515.00 |
BJ TOTAL (I) | 197 042.00 | 55 788.00 | 141 254.00 | 197 042.00 |
BX Customers and related accounts | 6 000.00 | | 6 000.00 | 6 000.00 |
BZ Other receivables | 13 749.00 | | 13 749.00 | 13 749.00 |
CF Cash and cash equivalents | 13 516.00 | | 13 516.00 | 13 516.00 |
CH Prepaid expenses | 1 936.00 | | 1 936.00 | 1 936.00 |
CJ TOTAL (II) | 35 200.00 | | 35 200.00 | 35 200.00 |
CO Grand total (0 to V) | 232 242.00 | 55 788.00 | 176 454.00 | 232 242.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 700.00 | 7 700.00 | | 7 700.00 |
DD Legal reserve (1) | 770.00 | 770.00 | | 770.00 |
DG Other reserves | 130 281.00 | 127 988.00 | | 130 281.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -23 005.00 | 2 293.00 | | -23 005.00 |
DL TOTAL (I) | 115 746.00 | 138 751.00 | | 115 746.00 |
DU Loans and Debts from Credit Institutions (3) | 15 188.00 | 6 397.00 | | 15 188.00 |
DV Miscellaneous Loans and Financial Debts (4) | 11 856.00 | 11 856.00 | | 11 856.00 |
DX Trade payables and related accounts | 7 095.00 | 14 424.00 | | 7 095.00 |
DY Tax and social security liabilities | 26 568.00 | 43 614.00 | | 26 568.00 |
EA Other liabilities | | 1 032.00 | | |
EC TOTAL (IV) | 60 708.00 | 77 324.00 | | 60 708.00 |
EE Grand total (I to V) | 176 454.00 | 216 075.00 | | 176 454.00 |
EG Accrued income and payables due within one year | 50 614.00 | 77 324.00 | | 50 614.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 168.00 | 137.00 | | 168.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 417 828.00 | | 417 828.00 | 417 828.00 |
FJ Net sales | 417 828.00 | | 417 828.00 | 417 828.00 |
FO Operating subsidies | | | | |
FP Reversals of depreciation and provisions, transfer of expenses | | | | |
FQ Other income | | | 1 069.00 | |
FR Total operating income (I) | | | 418 898.00 | |
FW Other purchases and external expenses | | | 103 679.00 | |
FX Taxes, duties, and similar payments | | | 11 843.00 | |
FY Salaries and Wages | | | 230 078.00 | |
FZ Social Security Contributions | | | 84 041.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 6 529.00 | |
GE Other Expenses | | | 7 767.00 | |
GF Total Operating Expenses (II) | | | 443 937.00 | |
GG - OPERATING RESULT (I - II) | | | -25 039.00 | |
GL Other interest and similar income | | | 75.00 | |
GP Total financial income (V) | | | 75.00 | |
GR Interest and similar expenses | | | 524.00 | |
GU Total financial expenses (VI) | | | 524.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -449.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -25 488.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | | 121.00 | | |
HB Exceptional income from capital transactions | 2 500.00 | 5 417.00 | | 2 500.00 |
HD Total exceptional income (VII) | 2 500.00 | 5 417.00 | | 2 500.00 |
HE Exceptional expenses on management operations | 17.00 | 75.00 | | 17.00 |
HF Exceptional expenses on capital transactions | | 123.00 | | |
HH Total exceptional expenses (VIII) | 17.00 | 198.00 | | 17.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 2 483.00 | 5 219.00 | | 2 483.00 |
HL TOTAL REVENUE (I + III + V + VII) | 421 473.00 | 467 474.00 | | 421 473.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 444 478.00 | 465 182.00 | | 444 478.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -23 005.00 | 2 293.00 | | -23 005.00 |
HP References: Equipment leasing | 4 833.00 | 4 820.00 | | 4 833.00 |
| |
| 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 | 194 987.00 | | 6 769.00 | 194 987.00 |
I3 DECREASES Total Financial Fixed Assets | | | 7 595.00 | |
I4 DECREASES Grand Total | | 4 714.00 | 197 042.00 | |
IN DECREASES Start-up, development, or research expenses | | 2.00 | | |
IO DECREASES Total including other intangible assets | | | 105 649.00 | |
IY DECREASES Total Tangible Fixed Assets | | 4 714.00 | 83 798.00 | |
KD ACQUISITIONS Total including other intangible assets | 105 649.00 | | | 105 649.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 81 743.00 | | 6 769.00 | 81 743.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 7 595.00 | | | 7 595.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 53 973.00 | 6 529.00 | 4 714.00 | 53 973.00 |
PE DEPRECIATION Total including other intangible assets | 649.00 | | | 649.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 53 324.00 | 6 529.00 | 4 714.00 | 53 324.00 |
| |
| 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 | 7 095.00 | 7 095.00 | | 7 095.00 |
8C Staff and Related Accounts | 7 163.00 | 7 163.00 | | 7 163.00 |
8D Social Security and Other Social Organizations | 13 162.00 | 13 162.00 | | 13 162.00 |
UT Other financial assets | 2 515.00 | | 2 515.00 | 2 515.00 |
UX Other trade receivables | 6 000.00 | 6 000.00 | | 6 000.00 |
UZ Social Security, other social security organizations | 12 626.00 | 12 626.00 | | 12 626.00 |
VB VAT | 983.00 | 983.00 | | 983.00 |
VG Loans with a maturity of up to one year at origin | 168.00 | 168.00 | | 168.00 |
VH Loans with a maturity of more than one year at origin | 15 020.00 | 4 925.00 | 10 095.00 | 15 020.00 |
VI Group and Associates | 11 856.00 | 11 856.00 | | 11 856.00 |
VJ Loans taken out during the year | 15 000.00 | | | 15 000.00 |
VK Loans repaid during the year | 6 242.00 | | | 6 242.00 |
VQ Other Taxes, Duties, and Similar Debts | 3 256.00 | 3 256.00 | | 3 256.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 140.00 | 140.00 | | 140.00 |
VS Prepaid expenses | 1 936.00 | 1 936.00 | | 1 936.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 24 199.00 | 21 684.00 | 2 515.00 | 24 199.00 |
VW VAT | 2 988.00 | 2 988.00 | | 2 988.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 60 708.00 | 50 614.00 | 10 095.00 | 60 708.00 |
| |
| 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 | 10 851.00 | 13 097.00 | | 10 851.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 6 357.00 | 6 779.00 | | 6 357.00 |
ST Other accounts | 55 789.00 | 64 820.00 | | 55 789.00 |
XQ Rental, rental and co-ownership charges | 41 533.00 | 39 040.00 | | 41 533.00 |
YQ Equipment leasing commitment | 4 833.00 | 9 665.00 | | 4 833.00 |
YW Business tax | 992.00 | 996.00 | | 992.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 11 843.00 | 14 093.00 | | 11 843.00 |
YY Amount of VAT collected | 84 065.00 | 92 815.00 | | 84 065.00 |
YZ Total deductible VAT on goods and services | 20 236.00 | 19 640.00 | | 20 236.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 103 679.00 | 110 639.00 | | 103 679.00 |
| |
| 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 | 8.00 | | | 8.00 |
