| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 22 148.00 | | 22 148.00 | 22 148.00 |
AP Buildings | 26 696.00 | 26 696.00 | | 26 696.00 |
AR Technical installations, industrial equipment and tools | 51 735.00 | 51 735.00 | | 51 735.00 |
AT Other tangible assets | 61 834.00 | 61 834.00 | | 61 834.00 |
BH Other financial assets | 336.00 | | 336.00 | 336.00 |
BJ TOTAL (I) | 165 730.00 | 140 265.00 | 25 464.00 | 165 730.00 |
BX Customers and related accounts | 788 722.00 | | 788 722.00 | 788 722.00 |
BZ Other receivables | 94 053.00 | | 94 053.00 | 94 053.00 |
CF Cash and cash equivalents | 1 627.00 | | 1 627.00 | 1 627.00 |
CH Prepaid expenses | | | | |
CJ TOTAL (II) | 884 401.00 | | 884 401.00 | 884 401.00 |
CO Grand total (0 to V) | 1 050 131.00 | 140 265.00 | 909 865.00 | 1 050 131.00 |
CP Shares due in less than one year | 336.00 | | | 336.00 |
CU Other investments | 2 980.00 | | 2 980.00 | 2 980.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 15 092.00 | 15 092.00 | | 15 092.00 |
DD Legal reserve (1) | 1 509.00 | 1 509.00 | | 1 509.00 |
DG Other reserves | 480 829.00 | 430 673.00 | | 480 829.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -2 182.00 | 50 156.00 | | -2 182.00 |
DL TOTAL (I) | 495 249.00 | 497 431.00 | | 495 249.00 |
DU Loans and Debts from Credit Institutions (3) | 1 260.00 | 66.00 | | 1 260.00 |
DV Miscellaneous Loans and Financial Debts (4) | 172 152.00 | 163 176.00 | | 172 152.00 |
DX Trade payables and related accounts | 6 591.00 | 4 857.00 | | 6 591.00 |
DY Tax and social security liabilities | 152 983.00 | 138 453.00 | | 152 983.00 |
EA Other liabilities | 81 630.00 | 81 230.00 | | 81 630.00 |
EC TOTAL (IV) | 414 616.00 | 387 782.00 | | 414 616.00 |
EE Grand total (I to V) | 909 865.00 | 885 213.00 | | 909 865.00 |
EG Accrued income and payables due within one year | 414 616.00 | 387 782.00 | | 414 616.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 1 260.00 | 66.00 | | 1 260.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 158 744.00 | | 158 744.00 | 158 744.00 |
FJ Net sales | 158 744.00 | | 158 744.00 | 158 744.00 |
FO Operating subsidies | | | | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 11 126.00 | |
FQ Other income | | | 7.00 | |
FR Total operating income (I) | | | 169 877.00 | |
FW Other purchases and external expenses | | | 40 271.00 | |
FX Taxes, duties, and similar payments | | | 9 520.00 | |
FY Salaries and Wages | | | 71 100.00 | |
FZ Social Security Contributions | | | 54 092.00 | |
GE Other Expenses | | | 4.00 | |
GF Total Operating Expenses (II) | | | 174 987.00 | |
GG - OPERATING RESULT (I - II) | | | -5 110.00 | |
GK Income from other securities and fixed asset receivables | | | 5.00 | |
GP Total financial income (V) | | | 5.00 | |
GR Interest and similar expenses | | | 400.00 | |
GU Total financial expenses (VI) | | | 400.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -395.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -5 505.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 11 126.00 | | | 11 126.00 |
HB Exceptional income from capital transactions | 42 700.00 | 67 000.00 | | 42 700.00 |
HD Total exceptional income (VII) | 42 700.00 | 67 000.00 | | 42 700.00 |
HE Exceptional expenses on management operations | 13 385.00 | | | 13 385.00 |
HF Exceptional expenses on capital transactions | 25 993.00 | | | 25 993.00 |
HH Total exceptional expenses (VIII) | 39 377.00 | | | 39 377.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 3 323.00 | 67 000.00 | | 3 323.00 |
HL TOTAL REVENUE (I + III + V + VII) | 212 582.00 | 220 071.00 | | 212 582.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 214 764.00 | 169 915.00 | | 214 764.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -2 182.00 | 50 156.00 | | -2 182.00 |
| |
| 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 | 191 718.00 | | 5.00 | 191 718.00 |
I3 DECREASES Total Financial Fixed Assets | | | 3 317.00 | |
I4 DECREASES Grand Total | | 25 993.00 | 165 730.00 | |
IY DECREASES Total Tangible Fixed Assets | | 25 993.00 | 162 413.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 188 406.00 | | | 188 406.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 3 312.00 | | 5.00 | 3 312.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 140 265.00 | | | 140 265.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 140 265.00 | | | 140 265.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 101 358.00 | 101 358.00 | | 101 358.00 |
8B Suppliers and Related Accounts | 6 591.00 | 6 591.00 | | 6 591.00 |
8C Staff and Related Accounts | 114.00 | 114.00 | | 114.00 |
8D Social Security and Other Social Organizations | 9 498.00 | 9 498.00 | | 9 498.00 |
8K Other liabilities (including liabilities related to repo transactions) | 81 630.00 | 81 630.00 | | 81 630.00 |
UT Other financial assets | 336.00 | 336.00 | | 336.00 |
UX Other trade receivables | 788 722.00 | 788 722.00 | | 788 722.00 |
VB VAT | 1 517.00 | 1 517.00 | | 1 517.00 |
VC Group and associates | 4 128.00 | 4 128.00 | | 4 128.00 |
VG Loans with a maturity of up to one year at origin | 1 260.00 | 1 260.00 | | 1 260.00 |
VI Group and Associates | 70 794.00 | 70 794.00 | | 70 794.00 |
VJ Loans taken out during the year | 357 222.00 | | | 357 222.00 |
VK Loans repaid during the year | 348 246.00 | | | 348 246.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 88 407.00 | 88 407.00 | | 88 407.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 883 111.00 | 883 111.00 | | 883 111.00 |
VW VAT | 143 371.00 | 143 371.00 | | 143 371.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 414 616.00 | 414 616.00 | | 414 616.00 |
| |
| 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 | 6 676.00 | 4 838.00 | | 6 676.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 18 385.00 | 15 546.00 | | 18 385.00 |
ST Other accounts | 11 864.00 | 13 066.00 | | 11 864.00 |
XQ Rental, rental and co-ownership charges | 9 147.00 | 9 147.00 | | 9 147.00 |
YT Subcontracting | 876.00 | 1 675.00 | | 876.00 |
YW Business tax | 2 844.00 | 3 391.00 | | 2 844.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 9 520.00 | 8 229.00 | | 9 520.00 |
YY Amount of VAT collected | 31 748.00 | 30 112.00 | | 31 748.00 |
YZ Total deductible VAT on goods and services | 7 756.00 | 7 310.00 | | 7 756.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 40 271.00 | 39 434.00 | | 40 271.00 |
| |
| 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 | 2.00 | | | 2.00 |
