| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 2 167.00 | 2 167.00 | | 2 167.00 |
AH Goodwill | 140 800.00 | | 140 800.00 | 140 800.00 |
AT Other tangible assets | 65 376.00 | 41 700.00 | 23 676.00 | 65 376.00 |
BD Other fixed assets | 600.00 | | 600.00 | 600.00 |
BH Other financial assets | 4 261.00 | | 4 261.00 | 4 261.00 |
BJ TOTAL (I) | 213 204.00 | 43 867.00 | 169 337.00 | 213 204.00 |
BT Goods | 203 353.00 | 17 780.00 | 185 573.00 | 203 353.00 |
BZ Other receivables | 6 622.00 | | 6 622.00 | 6 622.00 |
CF Cash and cash equivalents | 2 573.00 | | 2 573.00 | 2 573.00 |
CH Prepaid expenses | 1 349.00 | | 1 349.00 | 1 349.00 |
CJ TOTAL (II) | 213 898.00 | 17 780.00 | 196 118.00 | 213 898.00 |
CO Grand total (0 to V) | 427 102.00 | 61 647.00 | 365 455.00 | 427 102.00 |
CP Shares due in less than one year | 4 261.00 | | | 4 261.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | 10 000.00 | | 10 000.00 |
DD Legal reserve (1) | 1 000.00 | 1 000.00 | | 1 000.00 |
DG Other reserves | 172 456.00 | 197 069.00 | | 172 456.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -16 564.00 | -24 613.00 | | -16 564.00 |
DL TOTAL (I) | 166 892.00 | 183 456.00 | | 166 892.00 |
DU Loans and Debts from Credit Institutions (3) | 17 956.00 | 33 478.00 | | 17 956.00 |
DV Miscellaneous Loans and Financial Debts (4) | 153 811.00 | 141 787.00 | | 153 811.00 |
DX Trade payables and related accounts | 22 242.00 | 12 812.00 | | 22 242.00 |
DY Tax and social security liabilities | 4 554.00 | 5 886.00 | | 4 554.00 |
EC TOTAL (IV) | 198 563.00 | 193 963.00 | | 198 563.00 |
EE Grand total (I to V) | 365 455.00 | 377 419.00 | | 365 455.00 |
EG Accrued income and payables due within one year | 187 131.00 | 178 246.00 | | 187 131.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | | 8 919.00 | | |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 99 518.00 | | 99 518.00 | 99 518.00 |
FJ Net sales | 99 518.00 | | 99 518.00 | 99 518.00 |
FO Operating subsidies | | | 3 000.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 21 735.00 | |
FQ Other income | | | 20.00 | |
FR Total operating income (I) | | | 124 274.00 | |
FS Purchases of goods (including customs duties) | | | 39 182.00 | |
FT Inventory change (goods) | | | 7 001.00 | |
FU Purchases of raw materials and other supplies | | | 22.00 | |
FW Other purchases and external expenses | | | 48 981.00 | |
FX Taxes, duties, and similar payments | | | 1 166.00 | |
FY Salaries and Wages | | | 14 820.00 | |
FZ Social Security Contributions | | | 520.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 4 904.00 | |
GC Operating Expenses - Current Assets: Provisions | | | 17 780.00 | |
GE Other Expenses | | | 550.00 | |
GF Total Operating Expenses (II) | | | 134 925.00 | |
GG - OPERATING RESULT (I - II) | | | -10 651.00 | |
GL Other interest and similar income | | | | |
GP Total financial income (V) | | | | |
GR Interest and similar expenses | | | 1 665.00 | |
GU Total financial expenses (VI) | | | 1 665.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1 665.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -12 316.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 2 080.00 | 608.00 | | 2 080.00 |
A4 Equity method investments | | 348.00 | | |
HB Exceptional income from capital transactions | 2 890.00 | | | 2 890.00 |
HD Total exceptional income (VII) | 2 890.00 | | | 2 890.00 |
HE Exceptional expenses on management operations | 4 000.00 | 716.00 | | 4 000.00 |
HF Exceptional expenses on capital transactions | 3 138.00 | | | 3 138.00 |
HH Total exceptional expenses (VIII) | 7 138.00 | 716.00 | | 7 138.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -4 248.00 | -716.00 | | -4 248.00 |
HL TOTAL REVENUE (I + III + V + VII) | 127 164.00 | 125 068.00 | | 127 164.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 143 728.00 | 149 681.00 | | 143 728.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -16 564.00 | -24 613.00 | | -16 564.00 |
| |
| 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 | 213 381.00 | | 2 961.00 | 213 381.00 |
I2 DECREASES Loans and Financial Fixed Assets | | 3 138.00 | | |
I3 DECREASES Total Financial Fixed Assets | | 3 138.00 | 4 861.00 | |
I4 DECREASES Grand Total | | 3 138.00 | 213 204.00 | |
IO DECREASES Total including other intangible assets | | | 142 967.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 65 376.00 | |
KD ACQUISITIONS Total including other intangible assets | 142 967.00 | | | 142 967.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 65 376.00 | | | 65 376.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 5 038.00 | | 2 961.00 | 5 038.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 38 963.00 | 4 904.00 | | 38 963.00 |
PE DEPRECIATION Total including other intangible assets | 2 167.00 | | | 2 167.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 36 796.00 | 4 904.00 | | 36 796.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6N Inventories and work in progress | 19 655.00 | 17 780.00 | 19 655.00 | 19 655.00 |
7B Total provisions for depreciation | 19 655.00 | 17 780.00 | 19 655.00 | 19 655.00 |
7C Grand total | 19 655.00 | 17 780.00 | 19 655.00 | 19 655.00 |
UE of which provisions and reversals: - Operating | | 17 780.00 | 19 655.00 | |
| |
| 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 | 22 242.00 | 22 242.00 | | 22 242.00 |
8C Staff and Related Accounts | 1 838.00 | 1 838.00 | | 1 838.00 |
8D Social Security and Other Social Organizations | 684.00 | 684.00 | | 684.00 |
UT Other financial assets | 4 261.00 | 4 261.00 | | 4 261.00 |
UY Staff and related accounts | 1 380.00 | 1 380.00 | | 1 380.00 |
VB VAT | 3 308.00 | 3 308.00 | | 3 308.00 |
VG Loans with a maturity of up to one year at origin | 16.00 | 16.00 | | 16.00 |
VH Loans with a maturity of more than one year at origin | 17 940.00 | 6 507.00 | 11 432.00 | 17 940.00 |
VI Group and Associates | 153 811.00 | 153 811.00 | | 153 811.00 |
VK Loans repaid during the year | 6 694.00 | | | 6 694.00 |
VP Miscellaneous | 249.00 | 249.00 | | 249.00 |
VQ Other Taxes, Duties, and Similar Debts | 1 288.00 | 1 288.00 | | 1 288.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 1 686.00 | 1 686.00 | | 1 686.00 |
VS Prepaid expenses | 1 349.00 | 1 349.00 | | 1 349.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 12 233.00 | 12 233.00 | | 12 233.00 |
VW VAT | 744.00 | 744.00 | | 744.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 198 563.00 | 187 131.00 | 11 432.00 | 198 563.00 |
| |
| 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 | 121.00 | 364.00 | | 121.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 9 756.00 | 7 064.00 | | 9 756.00 |
ST Other accounts | 9 837.00 | 10 053.00 | | 9 837.00 |
XQ Rental, rental and co-ownership charges | 15 347.00 | 16 631.00 | | 15 347.00 |
YT Subcontracting | | 40.00 | | |
YU External personnel | 14 042.00 | | | 14 042.00 |
YW Business tax | 1 045.00 | 811.00 | | 1 045.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 1 166.00 | 1 175.00 | | 1 166.00 |
YY Amount of VAT collected | 19 904.00 | 21 012.00 | | 19 904.00 |
YZ Total deductible VAT on goods and services | 14 713.00 | 15 646.00 | | 14 713.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 48 981.00 | 33 788.00 | | 48 981.00 |
