| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 4 098.00 | 4 098.00 | | 4 098.00 |
AT Other tangible assets | 555.00 | 555.00 | | 555.00 |
BJ TOTAL (I) | 4 653.00 | 4 653.00 | | 4 653.00 |
BX Customers and related accounts | 2 043 584.00 | 157 041.00 | 1 886 543.00 | 2 043 584.00 |
BZ Other receivables | 1 004 135.00 | | 1 004 135.00 | 1 004 135.00 |
CD Marketable securities | 1 257 058.00 | | 1 257 058.00 | 1 257 058.00 |
CF Cash and cash equivalents | 375 369.00 | | 375 369.00 | 375 369.00 |
CH Prepaid expenses | 1 954.00 | | 1 954.00 | 1 954.00 |
CJ TOTAL (II) | 4 682 100.00 | 157 041.00 | 4 525 059.00 | 4 682 100.00 |
CO Grand total (0 to V) | 4 686 753.00 | 161 694.00 | 4 525 059.00 | 4 686 753.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 123 500.00 | 142 500.00 | | 123 500.00 |
DD Legal reserve (1) | 13 300.00 | 13 300.00 | | 13 300.00 |
DE Statutory or contractual reserves | 314 717.00 | 314 717.00 | | 314 717.00 |
DF Regulated reserves (1) | 9 500.00 | 9 500.00 | | 9 500.00 |
DH Retained earnings | 622 822.00 | 696 036.00 | | 622 822.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -141 846.00 | -73 214.00 | | -141 846.00 |
DL TOTAL (I) | 941 993.00 | 1 102 839.00 | | 941 993.00 |
DV Miscellaneous Loans and Financial Debts (4) | 417 500.00 | 441 443.00 | | 417 500.00 |
DX Trade payables and related accounts | 1 157 580.00 | 1 695 478.00 | | 1 157 580.00 |
DY Tax and social security liabilities | 131 186.00 | 132 133.00 | | 131 186.00 |
EA Other liabilities | 1 876 801.00 | 1 153 269.00 | | 1 876 801.00 |
EC TOTAL (IV) | 3 583 067.00 | 3 422 322.00 | | 3 583 067.00 |
EE Grand total (I to V) | 4 525 059.00 | 4 525 160.00 | | 4 525 059.00 |
EG Accrued income and payables due within one year | 3 165 567.00 | 2 980 879.00 | | 3 165 567.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 7 592 708.00 | | 7 592 708.00 | 7 592 708.00 |
FJ Net sales | 7 592 708.00 | | 7 592 708.00 | 7 592 708.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | | |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 7 592 709.00 | |
FS Purchases of goods (including customs duties) | | | 7 592 706.00 | |
FW Other purchases and external expenses | | | 140 907.00 | |
FX Taxes, duties, and similar payments | | | 940.00 | |
GE Other Expenses | | | 2.00 | |
GF Total Operating Expenses (II) | | | 7 734 555.00 | |
GG - OPERATING RESULT (I - II) | | | -141 846.00 | |
GI Supported loss or transferred profit (IV) | | | 1.00 | |
GL Other interest and similar income | | | 22 625.00 | |
GO Net income from sales of marketable securities | | | | |
GP Total financial income (V) | | | 22 625.00 | |
GR Interest and similar expenses | | | 22 625.00 | |
GU Total financial expenses (VI) | | | 22 625.00 | |
GV - FINANCIAL INCOME (V - VI) | | | | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -141 846.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 1.00 | | | 1.00 |
A3 TOTAL ASSETS | 3.00 | | | 3.00 |
A4 Equity method investments | 4.00 | | | 4.00 |
HL TOTAL REVENUE (I + III + V + VII) | 7 615 334.00 | 9 434 000.00 | | 7 615 334.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 7 757 180.00 | 9 507 214.00 | | 7 757 180.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -141 846.00 | -73 214.00 | | -141 846.00 |
| |
| 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 | 4 653.00 | | | 4 653.00 |
I4 DECREASES Grand Total | | | 4 653.00 | |
IO DECREASES Total including other intangible assets | | | 4 098.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 555.00 | |
KD ACQUISITIONS Total including other intangible assets | 4 098.00 | | | 4 098.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 555.00 | | | 555.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 4 653.00 | | | 4 653.00 |
PE DEPRECIATION Total including other intangible assets | 4 098.00 | | | 4 098.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 555.00 | | | 555.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6T Receivables | 157 041.00 | | | 157 041.00 |
7B Total provisions for depreciation | 157 041.00 | | | 157 041.00 |
7C Grand total | 157 041.00 | | | 157 041.00 |
| |
| 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 | 1 157 580.00 | 1 157 580.00 | | 1 157 580.00 |
8K Other liabilities (including liabilities related to repo transactions) | 1 876 801.00 | 1 876 801.00 | | 1 876 801.00 |
UX Other trade receivables | 1 855 134.00 | 1 855 134.00 | | 1 855 134.00 |
VA Doubtful or disputed receivables | 188 450.00 | 188 450.00 | | 188 450.00 |
VB VAT | 214 881.00 | 214 881.00 | | 214 881.00 |
VI Group and Associates | 417 500.00 | | 417 500.00 | 417 500.00 |
VQ Other Taxes, Duties, and Similar Debts | 257.00 | 257.00 | | 257.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 789 254.00 | 789 254.00 | | 789 254.00 |
VS Prepaid expenses | 1 954.00 | 1 954.00 | | 1 954.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 3 049 673.00 | 3 049 673.00 | | 3 049 673.00 |
VW VAT | 130 929.00 | 130 929.00 | | 130 929.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 3 583 067.00 | 3 165 567.00 | 417 500.00 | 3 583 067.00 |
| |
| 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 | 230.00 | | | 230.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 19 542.00 | | | 19 542.00 |
ST Other accounts | 6 365.00 | | | 6 365.00 |
YU External personnel | 115 000.00 | | | 115 000.00 |
YW Business tax | 710.00 | | | 710.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 140 907.00 | | | 140 907.00 |
