| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 1 698.00 | 1 698.00 | | 1 698.00 |
AH Goodwill | 260 071.00 | | 260 071.00 | 260 071.00 |
AP Buildings | 166 912.00 | 141 037.00 | 25 875.00 | 166 912.00 |
AR Technical installations, industrial equipment and tools | 396.00 | 396.00 | | 396.00 |
AT Other tangible assets | 40 116.00 | 32 871.00 | 7 245.00 | 40 116.00 |
BD Other fixed assets | 2 204.00 | | 2 204.00 | 2 204.00 |
BH Other financial assets | 44 525.00 | | 44 525.00 | 44 525.00 |
BJ TOTAL (I) | 523 402.00 | 183 481.00 | 339 920.00 | 523 402.00 |
BT Goods | 107 496.00 | | 107 496.00 | 107 496.00 |
BX Customers and related accounts | 2 525.00 | | 2 525.00 | 2 525.00 |
BZ Other receivables | 14 204.00 | | 14 204.00 | 14 204.00 |
CF Cash and cash equivalents | 5 546.00 | | 5 546.00 | 5 546.00 |
CH Prepaid expenses | 14 097.00 | | 14 097.00 | 14 097.00 |
CJ TOTAL (II) | 143 868.00 | | 143 868.00 | 143 868.00 |
CO Grand total (0 to V) | 667 270.00 | 183 481.00 | 483 788.00 | 667 270.00 |
CU Other investments | 7 479.00 | 7 479.00 | | 7 479.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 50 000.00 | 50 000.00 | | 50 000.00 |
DD Legal reserve (1) | 5 000.00 | 5 000.00 | | 5 000.00 |
DG Other reserves | 95 006.00 | 113 670.00 | | 95 006.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -16 446.00 | -18 664.00 | | -16 446.00 |
DL TOTAL (I) | 133 560.00 | 150 006.00 | | 133 560.00 |
DU Loans and Debts from Credit Institutions (3) | 156 557.00 | 156 423.00 | | 156 557.00 |
DV Miscellaneous Loans and Financial Debts (4) | 62 283.00 | 50 781.00 | | 62 283.00 |
DX Trade payables and related accounts | 88 648.00 | 81 147.00 | | 88 648.00 |
DY Tax and social security liabilities | 42 740.00 | 52 433.00 | | 42 740.00 |
EC TOTAL (IV) | 350 228.00 | 340 784.00 | | 350 228.00 |
EE Grand total (I to V) | 483 788.00 | 490 790.00 | | 483 788.00 |
EG Accrued income and payables due within one year | 258 462.00 | 279 946.00 | | 258 462.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 38 345.00 | 67 920.00 | | 38 345.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 687 668.00 | | 687 668.00 | 687 668.00 |
FG Production sold - services | 3 658.00 | | 3 658.00 | 3 658.00 |
FJ Net sales | 691 326.00 | | 691 326.00 | 691 326.00 |
FO Operating subsidies | | | 3 000.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 12 894.00 | |
FQ Other income | | | 112.00 | |
FR Total operating income (I) | | | 707 331.00 | |
FS Purchases of goods (including customs duties) | | | 383 072.00 | |
FT Inventory change (goods) | | | -6 959.00 | |
FU Purchases of raw materials and other supplies | | | 2 080.00 | |
FW Other purchases and external expenses | | | 147 615.00 | |
FX Taxes, duties, and similar payments | | | 4 737.00 | |
FY Salaries and Wages | | | 145 888.00 | |
FZ Social Security Contributions | | | 30 678.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 9 422.00 | |
GE Other Expenses | | | 1 709.00 | |
GF Total Operating Expenses (II) | | | 718 241.00 | |
GG - OPERATING RESULT (I - II) | | | -10 910.00 | |
GL Other interest and similar income | | | 1 821.00 | |
GP Total financial income (V) | | | 1 821.00 | |
GR Interest and similar expenses | | | 5 991.00 | |
GU Total financial expenses (VI) | | | 5 991.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -4 170.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -15 080.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 12 894.00 | 1 251.00 | | 12 894.00 |
A4 Equity method investments | 460.00 | 464.00 | | 460.00 |
HE Exceptional expenses on management operations | 387.00 | 4 535.00 | | 387.00 |
HF Exceptional expenses on capital transactions | 978.00 | | | 978.00 |
HH Total exceptional expenses (VIII) | 1 365.00 | 4 535.00 | | 1 365.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -1 365.00 | -4 535.00 | | -1 365.00 |
HL TOTAL REVENUE (I + III + V + VII) | 709 152.00 | 857 834.00 | | 709 152.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 725 597.00 | 876 498.00 | | 725 597.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -16 446.00 | -18 664.00 | | -16 446.00 |
| |
| 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 | 523 793.00 | | 1 754.00 | 523 793.00 |
I3 DECREASES Total Financial Fixed Assets | | | 54 208.00 | |
I4 DECREASES Grand Total | | 2 145.00 | 523 402.00 | |
IO DECREASES Total including other intangible assets | | | 261 770.00 | |
IY DECREASES Total Tangible Fixed Assets | | 2 145.00 | 207 424.00 | |
KD ACQUISITIONS Total including other intangible assets | 261 770.00 | | | 261 770.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 208 163.00 | | 1 406.00 | 208 163.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 53 859.00 | | 348.00 | 53 859.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 167 747.00 | 9 422.00 | 1 167.00 | 167 747.00 |
PE DEPRECIATION Total including other intangible assets | 1 664.00 | 34.00 | | 1 664.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 166 083.00 | 9 387.00 | 1 167.00 | 166 083.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
7B Total provisions for depreciation | 7 479.00 | | | 7 479.00 |
7C Grand total | 7 479.00 | | | 7 479.00 |
9U on fixed assets – equity investments | | | | |
| |
| 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 | 88 648.00 | 88 648.00 | | 88 648.00 |
8C Staff and Related Accounts | 14 688.00 | 14 688.00 | | 14 688.00 |
8D Social Security and Other Social Organizations | 19 012.00 | 19 012.00 | | 19 012.00 |
UT Other financial assets | 44 525.00 | | 44 525.00 | 44 525.00 |
UX Other trade receivables | 2 400.00 | 2 400.00 | | 2 400.00 |
VA Doubtful or disputed receivables | 125.00 | 125.00 | | 125.00 |
VB VAT | 3 805.00 | 3 805.00 | | 3 805.00 |
VG Loans with a maturity of up to one year at origin | 69 281.00 | 44 281.00 | 25 000.00 | 69 281.00 |
VH Loans with a maturity of more than one year at origin | 87 276.00 | 20 510.00 | 63 412.00 | 87 276.00 |
VI Group and Associates | 62 283.00 | 62 283.00 | | 62 283.00 |
VJ Loans taken out during the year | 50 000.00 | | | 50 000.00 |
VK Loans repaid during the year | 20 017.00 | | | 20 017.00 |
VP Miscellaneous | 921.00 | 921.00 | | 921.00 |
VQ Other Taxes, Duties, and Similar Debts | 2 402.00 | 2 402.00 | | 2 402.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 9 478.00 | 9 478.00 | | 9 478.00 |
VS Prepaid expenses | 14 097.00 | 14 097.00 | | 14 097.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 75 351.00 | 30 826.00 | 44 525.00 | 75 351.00 |
VW VAT | 6 638.00 | 6 638.00 | | 6 638.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 350 228.00 | 258 462.00 | 88 412.00 | 350 228.00 |
| |
| 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 | 1 196.00 | 2 236.00 | | 1 196.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 4 897.00 | 3 038.00 | | 4 897.00 |
ST Other accounts | 47 427.00 | 44 801.00 | | 47 427.00 |
XQ Rental, rental and co-ownership charges | 81 872.00 | 94 514.00 | | 81 872.00 |
YT Subcontracting | 13 418.00 | 20 198.00 | | 13 418.00 |
YW Business tax | 3 541.00 | 3 625.00 | | 3 541.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 4 737.00 | 5 861.00 | | 4 737.00 |
YY Amount of VAT collected | 138 265.00 | 171 250.00 | | 138 265.00 |
YZ Total deductible VAT on goods and services | 102 921.00 | 125 365.00 | | 102 921.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 147 615.00 | 162 550.00 | | 147 615.00 |
| |
| 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 | 6.00 | | | 6.00 |
