| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 13 033.00 | 13 033.00 | | 13 033.00 |
AT Other tangible assets | 5 656.00 | 5 656.00 | | 5 656.00 |
BB Receivables related to investments | 11 909.00 | | 11 909.00 | 11 909.00 |
BJ TOTAL (I) | 47 776.00 | 18 689.00 | 29 087.00 | 47 776.00 |
BX Customers and related accounts | 1 411 500.00 | | 1 411 500.00 | 1 411 500.00 |
BZ Other receivables | 53 252.00 | | 53 252.00 | 53 252.00 |
CB Subscribed and called capital, not paid | 4 999.00 | | 4 999.00 | 4 999.00 |
CD Marketable securities | 50 349.00 | | 50 349.00 | 50 349.00 |
CF Cash and cash equivalents | 110 523.00 | | 110 523.00 | 110 523.00 |
CH Prepaid expenses | 1 684.00 | | 1 684.00 | 1 684.00 |
CJ TOTAL (II) | 1 632 307.00 | | 1 632 307.00 | 1 632 307.00 |
CO Grand total (0 to V) | 1 680 083.00 | 18 689.00 | 1 661 394.00 | 1 680 083.00 |
CS Evaluated investments - equity method | 17 178.00 | | 17 178.00 | 17 178.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 56 807.00 | 56 807.00 | | 56 807.00 |
DB Share, merger, contribution premiums, etc. | 14 025.00 | 14 025.00 | | 14 025.00 |
DD Legal reserve (1) | 15 065.00 | 14 665.00 | | 15 065.00 |
DG Other reserves | 334 188.00 | 330 585.00 | | 334 188.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 10 914.00 | 4 004.00 | | 10 914.00 |
DL TOTAL (I) | 430 999.00 | 420 086.00 | | 430 999.00 |
DQ Provisions for Expenses | 1 907.00 | 1 907.00 | | 1 907.00 |
DR TOTAL (IV) | 1 907.00 | 1 907.00 | | 1 907.00 |
DX Trade payables and related accounts | 1 168 700.00 | 824 502.00 | | 1 168 700.00 |
DY Tax and social security liabilities | 21 473.00 | 6 734.00 | | 21 473.00 |
EA Other liabilities | 38 315.00 | 18 131.00 | | 38 315.00 |
EC TOTAL (IV) | 1 228 488.00 | 849 367.00 | | 1 228 488.00 |
EE Grand total (I to V) | 1 661 394.00 | 1 271 359.00 | | 1 661 394.00 |
EG Accrued income and payables due within one year | 1 228 488.00 | 849 367.00 | | 1 228 488.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | | | 3 817 377.00 | |
FD Production sold - goods | | | 293 245.00 | |
FJ Net sales | | | 4 110 622.00 | |
FQ Other income | | | 7.00 | |
FR Total operating income (I) | | | 4 110 629.00 | |
FS Purchases of goods (including customs duties) | | | 3 647 079.00 | |
FU Purchases of raw materials and other supplies | | | 291 504.00 | |
FW Other purchases and external expenses | | | 133 428.00 | |
FX Taxes, duties, and similar payments | | | 274.00 | |
FY Salaries and Wages | | | 14 166.00 | |
FZ Social Security Contributions | | | 5 233.00 | |
GE Other Expenses | | | 8 003.00 | |
GF Total Operating Expenses (II) | | | 4 099 686.00 | |
GG - OPERATING RESULT (I - II) | | | 10 943.00 | |
GP Total financial income (V) | | | 95.00 | |
GU Total financial expenses (VI) | | | 124.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -28.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 10 914.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 4 110 724.00 | 3 048 023.00 | | 4 110 724.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 4 099 810.00 | 3 044 019.00 | | 4 099 810.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 10 914.00 | 4 004.00 | | 10 914.00 |
| |
| 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 | 47 777.00 | | | 47 777.00 |
I3 DECREASES Total Financial Fixed Assets | | | 29 088.00 | |
I4 DECREASES Grand Total | | | 47 777.00 | |
IO DECREASES Total including other intangible assets | | | 13 033.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 5 656.00 | |
KD ACQUISITIONS Total including other intangible assets | 13 033.00 | | | 13 033.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 5 656.00 | | | 5 656.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 29 088.00 | | | 29 088.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 18 689.00 | | | 18 689.00 |
PE DEPRECIATION Total including other intangible assets | 13 033.00 | | | 13 033.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 5 656.00 | | | 5 656.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
5B Provisions for taxes | | | | |
5Z Total provisions for risks and expenses | 1 907.00 | | | 1 907.00 |
7C Grand total | 1 907.00 | | | 1 907.00 |
| |
| 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 | 1 013 943.00 | 1 013 943.00 | | 1 013 943.00 |
8B Suppliers and Related Accounts | 154 757.00 | 154 757.00 | | 154 757.00 |
8C Staff and Related Accounts | 2 845.00 | 2 845.00 | | 2 845.00 |
8D Social Security and Other Social Organizations | 2 963.00 | 2 963.00 | | 2 963.00 |
8K Other liabilities (including liabilities related to repo transactions) | 38 315.00 | 38 315.00 | | 38 315.00 |
UX Other trade receivables | 1 342 704.00 | 1 342 704.00 | | 1 342 704.00 |
VB VAT | 53 243.00 | 53 243.00 | | 53 243.00 |
VC Group and associates | 4 999.00 | 4 999.00 | | 4 999.00 |
VQ Other Taxes, Duties, and Similar Debts | 202.00 | 202.00 | | 202.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 68 805.00 | 68 805.00 | | 68 805.00 |
VS Prepaid expenses | 1 684.00 | 1 684.00 | | 1 684.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 471 435.00 | 1 471 435.00 | | 1 471 435.00 |
VW VAT | 15 463.00 | 15 463.00 | | 15 463.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 228 487.00 | 1 228 487.00 | | 1 228 487.00 |
