| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AP Buildings | 6 000.00 | 1 013.00 | 4 987.00 | 6 000.00 |
AT Other tangible assets | 7 151.00 | 3 487.00 | 3 664.00 | 7 151.00 |
BJ TOTAL (I) | 33 185.00 | 4 499.00 | 28 685.00 | 33 185.00 |
BL Raw materials, supplies | 338 403.00 | | 338 403.00 | 338 403.00 |
BX Customers and related accounts | 232 842.00 | | 232 842.00 | 232 842.00 |
BZ Other receivables | 1 248 616.00 | 48 948.00 | 1 199 668.00 | 1 248 616.00 |
CF Cash and cash equivalents | 2 468 289.00 | | 2 468 289.00 | 2 468 289.00 |
CH Prepaid expenses | 9 515.00 | | 9 515.00 | 9 515.00 |
CJ TOTAL (II) | 4 297 666.00 | 48 948.00 | 4 248 718.00 | 4 297 666.00 |
CO Grand total (0 to V) | 4 330 851.00 | 53 447.00 | 4 277 404.00 | 4 330 851.00 |
CU Other investments | 20 034.00 | | 20 034.00 | 20 034.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 000 000.00 | 2 000 000.00 | | 2 000 000.00 |
DD Legal reserve (1) | 79 766.00 | 10 000.00 | | 79 766.00 |
DG Other reserves | 1 971 474.00 | 2 011 512.00 | | 1 971 474.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 36 803.00 | 29 728.00 | | 36 803.00 |
DL TOTAL (I) | 4 088 043.00 | 4 051 240.00 | | 4 088 043.00 |
DV Miscellaneous Loans and Financial Debts (4) | 102 217.00 | 198 017.00 | | 102 217.00 |
DX Trade payables and related accounts | 23 982.00 | 5 208.00 | | 23 982.00 |
DY Tax and social security liabilities | 63 161.00 | 78 239.00 | | 63 161.00 |
EC TOTAL (IV) | 189 361.00 | 281 464.00 | | 189 361.00 |
EE Grand total (I to V) | 4 277 404.00 | 4 332 704.00 | | 4 277 404.00 |
EG Accrued income and payables due within one year | 189 361.00 | 281 464.00 | | 189 361.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 118 224.00 | | 118 224.00 | 118 224.00 |
FJ Net sales | 118 224.00 | | 118 224.00 | 118 224.00 |
FO Operating subsidies | | | 1 250.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 589.00 | |
FQ Other income | | | 9.00 | |
FR Total operating income (I) | | | 120 072.00 | |
FW Other purchases and external expenses | | | 75 103.00 | |
FX Taxes, duties, and similar payments | | | 3 070.00 | |
FY Salaries and Wages | | | 135 982.00 | |
FZ Social Security Contributions | | | 13 506.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 103.00 | |
GC Operating Expenses - Current Assets: Provisions | | | 48 948.00 | |
GE Other Expenses | | | 2 237.00 | |
GF Total Operating Expenses (II) | | | 279 949.00 | |
GG - OPERATING RESULT (I - II) | | | -159 877.00 | |
GH Attributed profit or transferred loss (III) | | | 213 971.00 | |
GI Supported loss or transferred profit (IV) | | | 16 349.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 12 693.00 | |
GL Other interest and similar income | | | | |
GP Total financial income (V) | | | 12 693.00 | |
GR Interest and similar expenses | | | 1 703.00 | |
GU Total financial expenses (VI) | | | 1 703.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 10 990.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 48 735.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 589.00 | 38 821.00 | | 589.00 |
A4 Equity method investments | 2 220.00 | | | 2 220.00 |
HA Exceptional income from management transactions | 326.00 | | | 326.00 |
HD Total exceptional income (VII) | 326.00 | | | 326.00 |
HE Exceptional expenses on management operations | 6 000.00 | 1 000.00 | | 6 000.00 |
HH Total exceptional expenses (VIII) | 6 000.00 | 1 000.00 | | 6 000.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -5 674.00 | -1 000.00 | | -5 674.00 |
HK Income tax | 6 258.00 | 3 940.00 | | 6 258.00 |
HL TOTAL REVENUE (I + III + V + VII) | 347 061.00 | 328 649.00 | | 347 061.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 310 258.00 | 298 921.00 | | 310 258.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 36 803.00 | 29 728.00 | | 36 803.00 |
| |
| 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 | 35 215.00 | | 2 640.00 | 35 215.00 |
I3 DECREASES Total Financial Fixed Assets | | | 20 034.00 | |
I4 DECREASES Grand Total | | 4 670.00 | 33 185.00 | |
IY DECREASES Total Tangible Fixed Assets | | 4 670.00 | 13 151.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 15 181.00 | | 2 640.00 | 15 181.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 20 034.00 | | | 20 034.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 8 066.00 | 1 103.00 | 4 670.00 | 8 066.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 8 066.00 | 1 103.00 | 4 670.00 | 8 066.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6X Other provisions for depreciation | | 48 948.00 | | |
7B Total provisions for depreciation | | 48 948.00 | | |
7C Grand total | | 48 948.00 | | |
UE of which provisions and reversals: - Operating | | 48 948.00 | | |
| |
| 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 | 23 982.00 | 23 982.00 | | 23 982.00 |
8C Staff and Related Accounts | 17 343.00 | 17 343.00 | | 17 343.00 |
8D Social Security and Other Social Organizations | 3 159.00 | 3 159.00 | | 3 159.00 |
8E Income Taxes | 1 718.00 | 1 718.00 | | 1 718.00 |
UX Other trade receivables | 232 842.00 | 232 842.00 | | 232 842.00 |
VB VAT | 4 625.00 | 4 625.00 | | 4 625.00 |
VC Group and associates | 1 096 325.00 | 1 096 325.00 | | 1 096 325.00 |
VI Group and Associates | 102 217.00 | 102 217.00 | | 102 217.00 |
VQ Other Taxes, Duties, and Similar Debts | 2 135.00 | 2 135.00 | | 2 135.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 147 666.00 | 147 666.00 | | 147 666.00 |
VS Prepaid expenses | 9 515.00 | 9 515.00 | | 9 515.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 490 973.00 | 1 490 973.00 | | 1 490 973.00 |
VW VAT | 38 807.00 | 38 807.00 | | 38 807.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 189 361.00 | 189 361.00 | | 189 361.00 |
| |
| 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 | 2 836.00 | 2 227.00 | | 2 836.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 12 874.00 | 11 057.00 | | 12 874.00 |
ST Other accounts | 52 133.00 | 48 219.00 | | 52 133.00 |
XQ Rental, rental and co-ownership charges | 8 699.00 | 8 878.00 | | 8 699.00 |
YT Subcontracting | 1 396.00 | 39 939.00 | | 1 396.00 |
YW Business tax | 234.00 | 1 007.00 | | 234.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 3 070.00 | 3 234.00 | | 3 070.00 |
YY Amount of VAT collected | 23 659.00 | 58 814.00 | | 23 659.00 |
YZ Total deductible VAT on goods and services | 8 162.00 | 13 698.00 | | 8 162.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 75 103.00 | 108 093.00 | | 75 103.00 |
| |
| 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 | 1.00 | | | 1.00 |
