| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 4 212.00 | 1 130.00 | 3 082.00 | 4 212.00 |
AT Other tangible assets | 19 054.00 | 5 950.00 | 13 104.00 | 19 054.00 |
BH Other financial assets | 3 640.00 | | 3 640.00 | 3 640.00 |
BJ TOTAL (I) | 503 312.00 | 7 080.00 | 496 232.00 | 503 312.00 |
BX Customers and related accounts | 162 348.00 | | 162 348.00 | 162 348.00 |
BZ Other receivables | 21 097.00 | | 21 097.00 | 21 097.00 |
CF Cash and cash equivalents | 11 761.00 | | 11 761.00 | 11 761.00 |
CH Prepaid expenses | 2 795.00 | | 2 795.00 | 2 795.00 |
CJ TOTAL (II) | 198 002.00 | | 198 002.00 | 198 002.00 |
CO Grand total (0 to V) | 701 314.00 | 7 080.00 | 694 234.00 | 701 314.00 |
CP Shares due in less than one year | 3 640.00 | | | 3 640.00 |
CU Other investments | 476 406.00 | | 476 406.00 | 476 406.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 250 000.00 | | | 250 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -34 081.00 | | | -34 081.00 |
DL TOTAL (I) | 215 919.00 | | | 215 919.00 |
DU Loans and Debts from Credit Institutions (3) | 168 145.00 | | | 168 145.00 |
DV Miscellaneous Loans and Financial Debts (4) | 268 057.00 | | | 268 057.00 |
DX Trade payables and related accounts | 6 214.00 | | | 6 214.00 |
DY Tax and social security liabilities | 35 730.00 | | | 35 730.00 |
EA Other liabilities | 167.00 | | | 167.00 |
EC TOTAL (IV) | 478 314.00 | | | 478 314.00 |
EE Grand total (I to V) | 694 234.00 | | | 694 234.00 |
EG Accrued income and payables due within one year | 350 351.00 | | | 350 351.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 255 827.00 | | 255 827.00 | 255 827.00 |
FJ Net sales | 255 827.00 | | 255 827.00 | 255 827.00 |
FO Operating subsidies | | | 2 000.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 6 773.00 | |
FQ Other income | | | 7.00 | |
FR Total operating income (I) | | | 264 607.00 | |
FW Other purchases and external expenses | | | 232 474.00 | |
FX Taxes, duties, and similar payments | | | 1 883.00 | |
FY Salaries and Wages | | | 40 104.00 | |
FZ Social Security Contributions | | | 13 461.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 7 080.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 295 003.00 | |
GG - OPERATING RESULT (I - II) | | | -30 396.00 | |
GR Interest and similar expenses | | | 3 573.00 | |
GU Total financial expenses (VI) | | | 3 573.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -3 573.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -33 969.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 6 773.00 | | | 6 773.00 |
HE Exceptional expenses on management operations | 111.00 | | | 111.00 |
HH Total exceptional expenses (VIII) | 111.00 | | | 111.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -111.00 | | | -111.00 |
HL TOTAL REVENUE (I + III + V + VII) | 264 607.00 | | | 264 607.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 298 688.00 | | | 298 688.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -34 081.00 | | | -34 081.00 |
HP References: Equipment leasing | 42 090.00 | | | 42 090.00 |
| |
| 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 | | | 503 312.00 | |
I3 DECREASES Total Financial Fixed Assets | | | 480 046.00 | |
I4 DECREASES Grand Total | | | 503 312.00 | |
IO DECREASES Total including other intangible assets | | | 4 212.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 19 054.00 | |
KD ACQUISITIONS Total including other intangible assets | | | 4 212.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | | | 19 054.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | | | 480 046.00 | |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | | 7 080.00 | | |
PE DEPRECIATION Total including other intangible assets | | 1 130.00 | | |
QU DEPRECIATION Total Tangible Fixed Assets | | 5 950.00 | | |
| |
| 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 | 6 214.00 | 6 214.00 | | 6 214.00 |
8C Staff and Related Accounts | 4 360.00 | 4 360.00 | | 4 360.00 |
8D Social Security and Other Social Organizations | 3 815.00 | 3 815.00 | | 3 815.00 |
8K Other liabilities (including liabilities related to repo transactions) | 167.00 | 167.00 | | 167.00 |
UT Other financial assets | 3 640.00 | 3 640.00 | | 3 640.00 |
UX Other trade receivables | 162 348.00 | 162 348.00 | | 162 348.00 |
VB VAT | 14 071.00 | 14 071.00 | | 14 071.00 |
VC Group and associates | 6 247.00 | 6 247.00 | | 6 247.00 |
VH Loans with a maturity of more than one year at origin | 168 145.00 | 40 182.00 | 127 963.00 | 168 145.00 |
VI Group and Associates | 268 057.00 | 268 057.00 | | 268 057.00 |
VJ Loans taken out during the year | 200 000.00 | | | 200 000.00 |
VK Loans repaid during the year | 31 855.00 | | | 31 855.00 |
VP Miscellaneous | 731.00 | 731.00 | | 731.00 |
VQ Other Taxes, Duties, and Similar Debts | 497.00 | 497.00 | | 497.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 49.00 | 49.00 | | 49.00 |
VS Prepaid expenses | 2 795.00 | 2 795.00 | | 2 795.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 189 880.00 | 189 880.00 | | 189 880.00 |
VW VAT | 27 058.00 | 27 058.00 | | 27 058.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 478 314.00 | 350 351.00 | 127 963.00 | 478 314.00 |
| |
| 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 | 1 334.00 | | | 1 334.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 15 765.00 | | | 15 765.00 |
ST Other accounts | 148 607.00 | | | 148 607.00 |
XQ Rental, rental and co-ownership charges | 33 805.00 | | | 33 805.00 |
YQ Equipment leasing commitment | 100 403.00 | | | 100 403.00 |
YT Subcontracting | 34 297.00 | | | 34 297.00 |
YW Business tax | 549.00 | | | 549.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 1 883.00 | | | 1 883.00 |
YY Amount of VAT collected | 55 999.00 | | | 55 999.00 |
YZ Total deductible VAT on goods and services | 38 161.00 | | | 38 161.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 232 474.00 | | | 232 474.00 |
