| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 20 697.00 | 12 421.00 | 8 276.00 | 20 697.00 |
AH Goodwill | 496 130.00 | | 496 130.00 | 496 130.00 |
AP Buildings | | 1 702.00 | -1 702.00 | |
AT Other tangible assets | 56 120.00 | 46 799.00 | 9 322.00 | 56 120.00 |
BB Receivables related to investments | 3 798.00 | | 3 798.00 | 3 798.00 |
BF Loans | 7 178.00 | | 7 178.00 | 7 178.00 |
BH Other financial assets | 3 584.00 | | 3 584.00 | 3 584.00 |
BJ TOTAL (I) | 594 523.00 | 60 921.00 | 533 602.00 | 594 523.00 |
BX Customers and related accounts | 69 677.00 | | 69 677.00 | 69 677.00 |
BZ Other receivables | 39 285.00 | | 39 285.00 | 39 285.00 |
CF Cash and cash equivalents | 891 761.00 | | 891 761.00 | 891 761.00 |
CH Prepaid expenses | 3 219.00 | | 3 219.00 | 3 219.00 |
CJ TOTAL (II) | 1 003 943.00 | | 1 003 943.00 | 1 003 943.00 |
CO Grand total (0 to V) | 1 598 466.00 | 60 921.00 | 1 537 545.00 | 1 598 466.00 |
CP Shares due in less than one year | 14 560.00 | | | 14 560.00 |
CU Other investments | 7 016.00 | | 7 016.00 | 7 016.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 150 000.00 | 150 000.00 | | 150 000.00 |
DD Legal reserve (1) | 15 000.00 | 15 000.00 | | 15 000.00 |
DG Other reserves | 96 898.00 | 96 898.00 | | 96 898.00 |
DH Retained earnings | -346 346.00 | -90 959.00 | | -346 346.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -93 675.00 | -255 387.00 | | -93 675.00 |
DL TOTAL (I) | -178 124.00 | -84 448.00 | | -178 124.00 |
DP Provisions for Risks | 130 000.00 | 198 000.00 | | 130 000.00 |
DR TOTAL (IV) | 130 000.00 | 198 000.00 | | 130 000.00 |
DU Loans and Debts from Credit Institutions (3) | 251 970.00 | 169 448.00 | | 251 970.00 |
DV Miscellaneous Loans and Financial Debts (4) | 191 473.00 | 116 429.00 | | 191 473.00 |
DX Trade payables and related accounts | 154 419.00 | 114 406.00 | | 154 419.00 |
DY Tax and social security liabilities | 81 884.00 | 87 052.00 | | 81 884.00 |
DZ Fixed asset liabilities and related accounts | 1.00 | 1.00 | | 1.00 |
EA Other liabilities | 905 922.00 | 637 505.00 | | 905 922.00 |
EC TOTAL (IV) | 1 585 668.00 | 1 124 840.00 | | 1 585 668.00 |
EE Grand total (I to V) | 1 537 545.00 | 1 238 391.00 | | 1 537 545.00 |
EG Accrued income and payables due within one year | 1 371 680.00 | 1 106 281.00 | | 1 371 680.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 28 511.00 | 141 585.00 | | 28 511.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 451 895.00 | | 451 895.00 | 451 895.00 |
FJ Net sales | 451 895.00 | | 451 895.00 | 451 895.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 37 260.00 | |
FQ Other income | | | 9.00 | |
FR Total operating income (I) | | | 489 164.00 | |
FW Other purchases and external expenses | | | 254 814.00 | |
FX Taxes, duties, and similar payments | | | 12 072.00 | |
FY Salaries and Wages | | | 318 267.00 | |
FZ Social Security Contributions | | | 63 436.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 5 136.00 | |
GE Other Expenses | | | 124.00 | |
GF Total Operating Expenses (II) | | | 653 850.00 | |
GG - OPERATING RESULT (I - II) | | | -164 686.00 | |
GI Supported loss or transferred profit (IV) | | | 1 208.00 | |
GL Other interest and similar income | | | 52.00 | |
GP Total financial income (V) | | | 52.00 | |
GR Interest and similar expenses | | | 1 513.00 | |
GU Total financial expenses (VI) | | | 1 513.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1 461.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -167 354.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 37 260.00 | 33 263.00 | | 37 260.00 |
A4 Equity method investments | 120.00 | 77.00 | | 120.00 |
HA Exceptional income from management transactions | 7 780.00 | 2 066.00 | | 7 780.00 |
HB Exceptional income from capital transactions | 5 600.00 | 1 395.00 | | 5 600.00 |
HC Reversals of provisions and transfers of expenses | 68 000.00 | | | 68 000.00 |
HD Total exceptional income (VII) | 81 380.00 | 3 461.00 | | 81 380.00 |
HE Exceptional expenses on management operations | 2 101.00 | 10 463.00 | | 2 101.00 |
HF Exceptional expenses on capital transactions | 5 600.00 | 1 395.00 | | 5 600.00 |
HG Exceptional depreciation and provisions | | 158 000.00 | | |
HH Total exceptional expenses (VIII) | 7 701.00 | 169 858.00 | | 7 701.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 73 679.00 | -166 397.00 | | 73 679.00 |
HL TOTAL REVENUE (I + III + V + VII) | 570 596.00 | 803 718.00 | | 570 596.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 664 271.00 | 1 059 104.00 | | 664 271.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -93 675.00 | -255 387.00 | | -93 675.00 |
HP References: Equipment leasing | 895.00 | 895.00 | | 895.00 |
| |
| 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 | 590 982.00 | | 9 141.00 | 590 982.00 |
I2 DECREASES Loans and Financial Fixed Assets | | 5 600.00 | | |
I3 DECREASES Total Financial Fixed Assets | | 5 600.00 | 21 576.00 | |
I4 DECREASES Grand Total | | 5 600.00 | 594 523.00 | |
IO DECREASES Total including other intangible assets | | | 516 827.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 56 120.00 | |
KD ACQUISITIONS Total including other intangible assets | 509 087.00 | | 7 740.00 | 509 087.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 54 826.00 | | 1 294.00 | 54 826.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 27 069.00 | | 107.00 | 27 069.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 55 785.00 | 5 136.00 | | 55 785.00 |
PE DEPRECIATION Total including other intangible assets | 11 482.00 | 939.00 | | 11 482.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 44 303.00 | 4 198.00 | | 44 303.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
5V Other provisions for risks and expenses | | | | |
5Z Total provisions for risks and expenses | 198 000.00 | | 68 000.00 | 198 000.00 |
7C Grand total | 198 000.00 | | 68 000.00 | 198 000.00 |
UJ - Exceptional | | | 68 000.00 | |
| |
| 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 | 154 419.00 | 154 419.00 | | 154 419.00 |
8C Staff and Related Accounts | 28 313.00 | 28 313.00 | | 28 313.00 |
8D Social Security and Other Social Organizations | 39 907.00 | 39 907.00 | | 39 907.00 |
8J Fixed Asset Liabilities and Related Accounts | 1.00 | 1.00 | | 1.00 |
8K Other liabilities (including liabilities related to repo transactions) | 905 922.00 | 905 922.00 | | 905 922.00 |
UL Receivables related to investments | 3 798.00 | 3 798.00 | | 3 798.00 |
UP Loans | 7 178.00 | 7 178.00 | | 7 178.00 |
UT Other financial assets | 3 584.00 | 3 584.00 | | 3 584.00 |
UX Other trade receivables | 69 677.00 | 69 677.00 | | 69 677.00 |
VB VAT | 26 252.00 | 26 252.00 | | 26 252.00 |
VC Group and associates | 11 346.00 | 11 346.00 | | 11 346.00 |
VG Loans with a maturity of up to one year at origin | 28 511.00 | 28 511.00 | | 28 511.00 |
VH Loans with a maturity of more than one year at origin | 223 458.00 | 9 470.00 | 213 988.00 | 223 458.00 |
VI Group and Associates | 191 473.00 | 191 473.00 | | 191 473.00 |
VJ Loans taken out during the year | 200 000.00 | | | 200 000.00 |
VK Loans repaid during the year | 4 398.00 | | | 4 398.00 |
VQ Other Taxes, Duties, and Similar Debts | 239.00 | 239.00 | | 239.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 1 688.00 | 1 688.00 | | 1 688.00 |
VS Prepaid expenses | 3 219.00 | 3 219.00 | | 3 219.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 126 741.00 | 126 741.00 | | 126 741.00 |
VW VAT | 13 426.00 | 13 426.00 | | 13 426.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 585 668.00 | 1 371 680.00 | 213 988.00 | 1 585 668.00 |
| |
| 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 | 7 776.00 | 10 006.00 | | 7 776.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 68 445.00 | 87 455.00 | | 68 445.00 |
ST Other accounts | 117 735.00 | 177 645.00 | | 117 735.00 |
XQ Rental, rental and co-ownership charges | 65 694.00 | 102 764.00 | | 65 694.00 |
YU External personnel | 2 940.00 | 668.00 | | 2 940.00 |
YW Business tax | 4 296.00 | 4 764.00 | | 4 296.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 12 072.00 | 14 770.00 | | 12 072.00 |
YY Amount of VAT collected | 92 588.00 | 159 114.00 | | 92 588.00 |
YZ Total deductible VAT on goods and services | 32 577.00 | 42 592.00 | | 32 577.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 254 814.00 | 368 531.00 | | 254 814.00 |
| |
| 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 | 8.00 | | | 8.00 |
