| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AJ Other Intangible Assets | 14 906.00 | 14 906.00 | | 14 906.00 |
AT Other tangible assets | 121 842.00 | 30 827.00 | 91 015.00 | 121 842.00 |
BH Other financial assets | 239.00 | | 239.00 | 239.00 |
BJ TOTAL (I) | 136 986.00 | 45 732.00 | 91 254.00 | 136 986.00 |
BR Intermediate and finished products | 2 071.00 | | 2 071.00 | 2 071.00 |
BT Goods | 13 980.00 | | 13 980.00 | 13 980.00 |
BX Customers and related accounts | 23 321.00 | | 23 321.00 | 23 321.00 |
BZ Other receivables | 60 261.00 | | 60 261.00 | 60 261.00 |
CF Cash and cash equivalents | 52 856.00 | | 52 856.00 | 52 856.00 |
CH Prepaid expenses | 14 203.00 | | 14 203.00 | 14 203.00 |
CJ TOTAL (II) | 166 691.00 | | 166 691.00 | 166 691.00 |
CO Grand total (0 to V) | 303 678.00 | 45 732.00 | 257 945.00 | 303 678.00 |
CP Shares due in less than one year | 239.00 | | | 239.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 15 360.00 | 15 340.00 | | 15 360.00 |
DD Legal reserve (1) | 17 682.00 | 17 682.00 | | 17 682.00 |
DG Other reserves | 43 394.00 | 43 394.00 | | 43 394.00 |
DH Retained earnings | -50 019.00 | -97 797.00 | | -50 019.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 10 558.00 | 47 778.00 | | 10 558.00 |
DJ Investment subsidies | 9 200.00 | 11 700.00 | | 9 200.00 |
DL TOTAL (I) | 46 174.00 | 38 097.00 | | 46 174.00 |
DU Loans and Debts from Credit Institutions (3) | 33 487.00 | 57 787.00 | | 33 487.00 |
DX Trade payables and related accounts | 23 630.00 | 20 799.00 | | 23 630.00 |
DY Tax and social security liabilities | 50 912.00 | 55 648.00 | | 50 912.00 |
EA Other liabilities | 12 244.00 | 8 713.00 | | 12 244.00 |
EB Prepaid income (2) | 91 499.00 | 118 747.00 | | 91 499.00 |
EC TOTAL (IV) | 211 771.00 | 261 694.00 | | 211 771.00 |
EE Grand total (I to V) | 257 945.00 | 299 790.00 | | 257 945.00 |
EG Accrued income and payables due within one year | 211 771.00 | 259 712.00 | | 211 771.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 1 363.00 | | 1 363.00 | 1 363.00 |
FD Production sold - goods | 1 292.00 | | 1 292.00 | 1 292.00 |
FG Production sold - services | 319 941.00 | | 319 941.00 | 319 941.00 |
FJ Net sales | 322 595.00 | | | 322 595.00 |
FO Operating subsidies | | | 570 742.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 44.00 | |
FQ Other income | | | 160.00 | |
FR Total operating income (I) | | | 893 541.00 | |
FS Purchases of goods (including customs duties) | | | 3 750.00 | |
FT Inventory change (goods) | | | 2 854.00 | |
FV Inventory change (raw materials and supplies) | | | 429.00 | |
FW Other purchases and external expenses | | | 173 690.00 | |
FX Taxes, duties, and similar payments | | | 5 965.00 | |
FY Salaries and Wages | | | 512 288.00 | |
FZ Social Security Contributions | | | 178 695.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 3 792.00 | |
GE Other Expenses | | | 5 312.00 | |
GF Total Operating Expenses (II) | | | 886 775.00 | |
GG - OPERATING RESULT (I - II) | | | 6 766.00 | |
GL Other interest and similar income | | | 71.00 | |
GP Total financial income (V) | | | 71.00 | |
GR Interest and similar expenses | | | 2 080.00 | |
GU Total financial expenses (VI) | | | 2 080.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -2 009.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 4 757.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 44.00 | 1 539.00 | | 44.00 |
A4 Equity method investments | 5 003.00 | 3 235.00 | | 5 003.00 |
HA Exceptional income from management transactions | 3 562.00 | | | 3 562.00 |
HB Exceptional income from capital transactions | 2 500.00 | 2 500.00 | | 2 500.00 |
HC Reversals of provisions and transfers of expenses | | 40 000.00 | | |
HD Total exceptional income (VII) | 6 062.00 | 42 500.00 | | 6 062.00 |
HE Exceptional expenses on management operations | 262.00 | 6 190.00 | | 262.00 |
HF Exceptional expenses on capital transactions | | 1 636.00 | | |
HH Total exceptional expenses (VIII) | 262.00 | 7 826.00 | | 262.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 5 801.00 | 34 674.00 | | 5 801.00 |
HL TOTAL REVENUE (I + III + V + VII) | 899 675.00 | 992 542.00 | | 899 675.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 889 117.00 | 944 764.00 | | 889 117.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 10 558.00 | 47 778.00 | | 10 558.00 |
| |
| 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 | 135 831.00 | | 1 821.00 | 135 831.00 |
I3 DECREASES Total Financial Fixed Assets | | | 239.00 | |
I4 DECREASES Grand Total | | 665.00 | 136 986.00 | |
IO DECREASES Total including other intangible assets | | | 14 906.00 | |
IY DECREASES Total Tangible Fixed Assets | | 665.00 | 121 842.00 | |
KD ACQUISITIONS Total including other intangible assets | 14 906.00 | | | 14 906.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 120 786.00 | | 1 721.00 | 120 786.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 139.00 | | 100.00 | 139.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 42 605.00 | 3 792.00 | 665.00 | 42 605.00 |
PE DEPRECIATION Total including other intangible assets | 14 906.00 | | | 14 906.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 27 700.00 | 3 792.00 | 665.00 | 27 700.00 |
| |
| 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 | 23 630.00 | 23 630.00 | | 23 630.00 |
8C Staff and Related Accounts | 14 527.00 | 14 527.00 | | 14 527.00 |
8D Social Security and Other Social Organizations | 24 232.00 | 24 232.00 | | 24 232.00 |
8K Other liabilities (including liabilities related to repo transactions) | 12 244.00 | 12 244.00 | | 12 244.00 |
8L Deferred income | 91 499.00 | 91 499.00 | | 91 499.00 |
UT Other financial assets | 239.00 | 239.00 | | 239.00 |
UX Other trade receivables | 23 321.00 | 23 321.00 | | 23 321.00 |
UZ Social Security, other social security organizations | 126.00 | 126.00 | | 126.00 |
VB VAT | 2 636.00 | 2 636.00 | | 2 636.00 |
VG Loans with a maturity of up to one year at origin | 31 505.00 | 31 505.00 | | 31 505.00 |
VH Loans with a maturity of more than one year at origin | 1 982.00 | 1 982.00 | | 1 982.00 |
VK Loans repaid during the year | 1 781.00 | | | 1 781.00 |
VP Miscellaneous | 57 500.00 | 57 500.00 | | 57 500.00 |
VQ Other Taxes, Duties, and Similar Debts | 10 051.00 | 10 051.00 | | 10 051.00 |
VS Prepaid expenses | 14 203.00 | 14 203.00 | | 14 203.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 98 023.00 | 98 023.00 | | 98 023.00 |
VW VAT | 2 101.00 | 2 101.00 | | 2 101.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 211 771.00 | 211 771.00 | | 211 771.00 |
| |
| 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 | 5 965.00 | 9 857.00 | | 5 965.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 17 792.00 | 18 178.00 | | 17 792.00 |
ST Other accounts | 116 504.00 | 143 468.00 | | 116 504.00 |
XQ Rental, rental and co-ownership charges | 23 668.00 | 17 675.00 | | 23 668.00 |
YT Subcontracting | 15 246.00 | 21 108.00 | | 15 246.00 |
YV Retrocessions of fees, commissions and brokerage | 480.00 | 2 267.00 | | 480.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 5 965.00 | 9 857.00 | | 5 965.00 |
YY Amount of VAT collected | 20 031.00 | 26 912.00 | | 20 031.00 |
YZ Total deductible VAT on goods and services | 20 207.00 | 19 795.00 | | 20 207.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 173 690.00 | 202 695.00 | | 173 690.00 |
