| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 563.00 | 563.00 | | 563.00 |
AR Technical installations, industrial equipment and tools | 14 288.00 | 12 445.00 | 1 843.00 | 14 288.00 |
AT Other tangible assets | 84 671.00 | 34 283.00 | 50 388.00 | 84 671.00 |
BH Other financial assets | 884.00 | | 884.00 | 884.00 |
BJ TOTAL (I) | 100 405.00 | 47 291.00 | 53 115.00 | 100 405.00 |
BL Raw materials, supplies | 12 487.00 | | 12 487.00 | 12 487.00 |
BN Goods in progress | | | | |
BX Customers and related accounts | 154 128.00 | 48 229.00 | 105 899.00 | 154 128.00 |
BZ Other receivables | 7 925.00 | | 7 925.00 | 7 925.00 |
CF Cash and cash equivalents | 14 029.00 | | 14 029.00 | 14 029.00 |
CH Prepaid expenses | 2 503.00 | | 2 503.00 | 2 503.00 |
CJ TOTAL (II) | 191 071.00 | 48 229.00 | 142 843.00 | 191 071.00 |
CO Grand total (0 to V) | 291 477.00 | 95 519.00 | 195 957.00 | 291 477.00 |
CP Shares due in less than one year | 884.00 | | | 884.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 622.00 | 7 622.00 | | 7 622.00 |
DD Legal reserve (1) | 762.00 | 762.00 | | 762.00 |
DH Retained earnings | -2 405.00 | -8 113.00 | | -2 405.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 8 998.00 | 5 708.00 | | 8 998.00 |
DL TOTAL (I) | 14 977.00 | 5 979.00 | | 14 977.00 |
DU Loans and Debts from Credit Institutions (3) | 58 400.00 | 39 917.00 | | 58 400.00 |
DV Miscellaneous Loans and Financial Debts (4) | 42 662.00 | 47 510.00 | | 42 662.00 |
DW Advances and down payments received on current orders | | 12 900.00 | | |
DX Trade payables and related accounts | 39 790.00 | 8 819.00 | | 39 790.00 |
DY Tax and social security liabilities | 34 128.00 | 36 032.00 | | 34 128.00 |
EA Other liabilities | 6 000.00 | 89 237.00 | | 6 000.00 |
EC TOTAL (IV) | 180 980.00 | 234 414.00 | | 180 980.00 |
EE Grand total (I to V) | 195 957.00 | 240 393.00 | | 195 957.00 |
EG Accrued income and payables due within one year | 180 980.00 | 221 514.00 | | 180 980.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 242 205.00 | | 242 205.00 | 242 205.00 |
FJ Net sales | 242 205.00 | | 242 205.00 | 242 205.00 |
FM Inventory production | | | -37 400.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | | |
FQ Other income | | | 97.00 | |
FR Total operating income (I) | | | 204 902.00 | |
FU Purchases of raw materials and other supplies | | | 41 139.00 | |
FV Inventory change (raw materials and supplies) | | | -1 037.00 | |
FW Other purchases and external expenses | | | 78 655.00 | |
FX Taxes, duties, and similar payments | | | 3 477.00 | |
FY Salaries and Wages | | | 34 390.00 | |
FZ Social Security Contributions | | | 19 404.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 7 883.00 | |
GE Other Expenses | | | 13 173.00 | |
GF Total Operating Expenses (II) | | | 197 085.00 | |
GG - OPERATING RESULT (I - II) | | | 7 816.00 | |
GK Income from other securities and fixed asset receivables | | | 8 333.00 | |
GL Other interest and similar income | | | 13.00 | |
GP Total financial income (V) | | | 8 346.00 | |
GR Interest and similar expenses | | | 4 912.00 | |
GU Total financial expenses (VI) | | | 4 912.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 3 433.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 11 250.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | | 11 390.00 | | |
A2 TOTAL ASSETS | 4 008.00 | 5 994.00 | | 4 008.00 |
HA Exceptional income from management transactions | 3 861.00 | 628.00 | | 3 861.00 |
HB Exceptional income from capital transactions | | 47 833.00 | | |
HD Total exceptional income (VII) | 3 861.00 | 48 461.00 | | 3 861.00 |
HE Exceptional expenses on management operations | 1 735.00 | 2 477.00 | | 1 735.00 |
HF Exceptional expenses on capital transactions | | 8 409.00 | | |
HG Exceptional depreciation and provisions | 2 697.00 | 1 164.00 | | 2 697.00 |
HH Total exceptional expenses (VIII) | 4 431.00 | 12 050.00 | | 4 431.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -571.00 | 36 412.00 | | -571.00 |
HK Income tax | 1 681.00 | 390.00 | | 1 681.00 |
HL TOTAL REVENUE (I + III + V + VII) | 217 109.00 | 263 909.00 | | 217 109.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 208 110.00 | 258 202.00 | | 208 110.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 8 998.00 | 5 708.00 | | 8 998.00 |
HP References: Equipment leasing | 3 217.00 | 2 969.00 | | 3 217.00 |
| |
| 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 | 68 705.00 | | 36 200.00 | 68 705.00 |
I3 DECREASES Total Financial Fixed Assets | | | 884.00 | |
I4 DECREASES Grand Total | | 4 500.00 | 100 405.00 | |
IO DECREASES Total including other intangible assets | | | 563.00 | |
IY DECREASES Total Tangible Fixed Assets | | 4 500.00 | 98 959.00 | |
KD ACQUISITIONS Total including other intangible assets | 563.00 | | | 563.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 67 259.00 | | 36 200.00 | 67 259.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 884.00 | | | 884.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 41 211.00 | 10 580.00 | 4 500.00 | 41 211.00 |
PE DEPRECIATION Total including other intangible assets | 563.00 | | | 563.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 40 648.00 | 10 580.00 | 4 500.00 | 40 648.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6T Receivables | 48 229.00 | | | 48 229.00 |
7B Total provisions for depreciation | 48 229.00 | | | 48 229.00 |
7C Grand total | 48 229.00 | | | 48 229.00 |
| |
| 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 | 39 790.00 | 39 790.00 | | 39 790.00 |
8C Staff and Related Accounts | 1 758.00 | 1 758.00 | | 1 758.00 |
8D Social Security and Other Social Organizations | 3 746.00 | 3 746.00 | | 3 746.00 |
8E Income Taxes | 1 681.00 | 1 681.00 | | 1 681.00 |
8K Other liabilities (including liabilities related to repo transactions) | 6 000.00 | 6 000.00 | | 6 000.00 |
UT Other financial assets | 884.00 | 884.00 | | 884.00 |
UX Other trade receivables | 38 765.00 | 38 765.00 | | 38 765.00 |
VA Doubtful or disputed receivables | 115 363.00 | 115 363.00 | | 115 363.00 |
VH Loans with a maturity of more than one year at origin | 58 400.00 | 58 400.00 | | 58 400.00 |
VI Group and Associates | 42 662.00 | 42 662.00 | | 42 662.00 |
VJ Loans taken out during the year | 32 074.00 | | | 32 074.00 |
VK Loans repaid during the year | 13 591.00 | | | 13 591.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 7 925.00 | 7 925.00 | | 7 925.00 |
VS Prepaid expenses | 2 503.00 | 2 503.00 | | 2 503.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 165 439.00 | 165 439.00 | | 165 439.00 |
VW VAT | 26 942.00 | 26 942.00 | | 26 942.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 180 980.00 | 180 980.00 | | 180 980.00 |
| |
| 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 | 2 001.00 | 5 870.00 | | 2 001.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 9 806.00 | 7 101.00 | | 9 806.00 |
ST Other accounts | 35 332.00 | 38 340.00 | | 35 332.00 |
XQ Rental, rental and co-ownership charges | 5 594.00 | 4 839.00 | | 5 594.00 |
YT Subcontracting | 27 924.00 | 139.00 | | 27 924.00 |
YW Business tax | 1 476.00 | 2 045.00 | | 1 476.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 3 477.00 | 7 915.00 | | 3 477.00 |
YY Amount of VAT collected | 39 472.00 | 34 076.00 | | 39 472.00 |
YZ Total deductible VAT on goods and services | 39 687.00 | 23 941.00 | | 39 687.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 78 655.00 | 50 418.00 | | 78 655.00 |
| |
| 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 | 3.00 | | | 3.00 |
