| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 9 689.00 | 7 129.00 | 2 560.00 | 9 689.00 |
AT Other tangible assets | 19 129.00 | 14 339.00 | 4 790.00 | 19 129.00 |
BH Other financial assets | 4 301.00 | | 4 301.00 | 4 301.00 |
BJ TOTAL (I) | 63 119.00 | 21 468.00 | 41 651.00 | 63 119.00 |
BT Goods | 166 730.00 | | 166 730.00 | 166 730.00 |
BX Customers and related accounts | 241 139.00 | 51.00 | 241 088.00 | 241 139.00 |
BZ Other receivables | 962 115.00 | | 962 115.00 | 962 115.00 |
CD Marketable securities | 65 949.00 | | 65 949.00 | 65 949.00 |
CF Cash and cash equivalents | 1 661 776.00 | | 1 661 776.00 | 1 661 776.00 |
CH Prepaid expenses | 5 984.00 | | 5 984.00 | 5 984.00 |
CJ TOTAL (II) | 3 103 693.00 | 51.00 | 3 103 642.00 | 3 103 693.00 |
CO Grand total (0 to V) | 3 166 811.00 | 21 519.00 | 3 145 293.00 | 3 166 811.00 |
CP Shares due in less than one year | 1 301.00 | | | 1 301.00 |
CU Other investments | 30 000.00 | | 30 000.00 | 30 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 15 625.00 | 15 549.00 | | 15 625.00 |
DD Legal reserve (1) | 1 555.00 | 1 471.00 | | 1 555.00 |
DE Statutory or contractual reserves | 1 231 211.00 | 1 319 317.00 | | 1 231 211.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -30 224.00 | -88 022.00 | | -30 224.00 |
DL TOTAL (I) | 1 218 167.00 | 1 248 315.00 | | 1 218 167.00 |
DU Loans and Debts from Credit Institutions (3) | 1 194 130.00 | 1 206 649.00 | | 1 194 130.00 |
DX Trade payables and related accounts | 89 205.00 | 108 578.00 | | 89 205.00 |
DY Tax and social security liabilities | 19 248.00 | 25 298.00 | | 19 248.00 |
EA Other liabilities | 624 542.00 | 585 041.00 | | 624 542.00 |
EC TOTAL (IV) | 1 927 125.00 | 1 925 566.00 | | 1 927 125.00 |
EE Grand total (I to V) | 3 145 293.00 | 3 173 881.00 | | 3 145 293.00 |
EG Accrued income and payables due within one year | 1 927 125.00 | 1 925 566.00 | | 1 927 125.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 1 194 130.00 | 1 206 649.00 | | 1 194 130.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 1 129 832.00 | | 1 129 832.00 | 1 129 832.00 |
FG Production sold - services | 158 129.00 | | 158 129.00 | 158 129.00 |
FJ Net sales | 1 287 961.00 | | 1 287 961.00 | 1 287 961.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | | |
FQ Other income | | | 3 987.00 | |
FR Total operating income (I) | | | 1 291 947.00 | |
FS Purchases of goods (including customs duties) | | | 1 175 427.00 | |
FT Inventory change (goods) | | | -58 601.00 | |
FU Purchases of raw materials and other supplies | | | 27.00 | |
FW Other purchases and external expenses | | | 86 259.00 | |
FX Taxes, duties, and similar payments | | | 1 940.00 | |
FY Salaries and Wages | | | 55 499.00 | |
FZ Social Security Contributions | | | 22 955.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 2 484.00 | |
GE Other Expenses | | | 10 597.00 | |
GF Total Operating Expenses (II) | | | 1 296 587.00 | |
GG - OPERATING RESULT (I - II) | | | -4 640.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 7 440.00 | |
GL Other interest and similar income | | | 12 360.00 | |
GP Total financial income (V) | | | 19 800.00 | |
GR Interest and similar expenses | | | | |
GU Total financial expenses (VI) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | 19 800.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 15 160.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | | 22 451.00 | | |
HA Exceptional income from management transactions | | 2 333.00 | | |
HD Total exceptional income (VII) | | 2 333.00 | | |
HE Exceptional expenses on management operations | 45 384.00 | 60 965.00 | | 45 384.00 |
HH Total exceptional expenses (VIII) | 45 384.00 | 60 965.00 | | 45 384.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -45 384.00 | -58 632.00 | | -45 384.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 311 747.00 | 1 027 243.00 | | 1 311 747.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 341 971.00 | 1 115 265.00 | | 1 341 971.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -30 224.00 | -88 022.00 | | -30 224.00 |
| |
| 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 | 57 258.00 | | 5 860.00 | 57 258.00 |
I3 DECREASES Total Financial Fixed Assets | | | 34 301.00 | |
I4 DECREASES Grand Total | | | 63 119.00 | |
IO DECREASES Total including other intangible assets | | | 9 689.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 19 129.00 | |
KD ACQUISITIONS Total including other intangible assets | 9 689.00 | | | 9 689.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 16 268.00 | | 2 860.00 | 16 268.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 31 301.00 | | 3 000.00 | 31 301.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 18 984.00 | 2 484.00 | | 18 984.00 |
PE DEPRECIATION Total including other intangible assets | 6 389.00 | 740.00 | | 6 389.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 12 595.00 | 1 744.00 | | 12 595.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6T Receivables | 51.00 | | | 51.00 |
7B Total provisions for depreciation | 51.00 | | | 51.00 |
7C Grand total | 51.00 | | | 51.00 |
| |
| 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 | 89 205.00 | 89 205.00 | | 89 205.00 |
8C Staff and Related Accounts | 1 991.00 | 1 991.00 | | 1 991.00 |
8D Social Security and Other Social Organizations | 5 856.00 | 5 856.00 | | 5 856.00 |
8K Other liabilities (including liabilities related to repo transactions) | 624 542.00 | 624 542.00 | | 624 542.00 |
UT Other financial assets | 4 301.00 | 1 301.00 | 3 000.00 | 4 301.00 |
UX Other trade receivables | 240 939.00 | 240 939.00 | | 240 939.00 |
VA Doubtful or disputed receivables | 201.00 | 201.00 | | 201.00 |
VB VAT | 35 113.00 | 35 113.00 | | 35 113.00 |
VC Group and associates | 47 852.00 | 47 852.00 | | 47 852.00 |
VG Loans with a maturity of up to one year at origin | 1 194 130.00 | 1 194 130.00 | | 1 194 130.00 |
VM Income taxes | 804.00 | 804.00 | | 804.00 |
VQ Other Taxes, Duties, and Similar Debts | 1 463.00 | 1 463.00 | | 1 463.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 878 345.00 | 878 345.00 | | 878 345.00 |
VS Prepaid expenses | 5 984.00 | 5 984.00 | | 5 984.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 213 539.00 | 1 210 539.00 | 3 000.00 | 1 213 539.00 |
VW VAT | 9 939.00 | 9 939.00 | | 9 939.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 927 125.00 | 1 927 125.00 | | 1 927 125.00 |
| |
| 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 | 807.00 | 498.00 | | 807.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 22 344.00 | 20 145.00 | | 22 344.00 |
ST Other accounts | 25 819.00 | 29 124.00 | | 25 819.00 |
XQ Rental, rental and co-ownership charges | 15 229.00 | 15 624.00 | | 15 229.00 |
YT Subcontracting | 22 867.00 | 16 639.00 | | 22 867.00 |
YW Business tax | 1 133.00 | 1 157.00 | | 1 133.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 1 940.00 | 1 655.00 | | 1 940.00 |
YZ Total deductible VAT on goods and services | 108 257.00 | 99 298.00 | | 108 257.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 86 259.00 | 81 532.00 | | 86 259.00 |
| |
| 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 | 1.00 | | | 1.00 |
