| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 4 100.00 | 3 100.00 | 1 000.00 | 4 100.00 |
AH Goodwill | 529 900.00 | | 529 900.00 | 529 900.00 |
AP Buildings | 7 500.00 | 4 208.00 | 3 292.00 | 7 500.00 |
AR Technical installations, industrial equipment and tools | 5 633.00 | 3 065.00 | 2 568.00 | 5 633.00 |
AT Other tangible assets | 15 439.00 | 13 198.00 | 2 242.00 | 15 439.00 |
BH Other financial assets | 4 650.00 | | 4 650.00 | 4 650.00 |
BJ TOTAL (I) | 567 222.00 | 23 571.00 | 543 651.00 | 567 222.00 |
BX Customers and related accounts | 169 613.00 | | 169 613.00 | 169 613.00 |
BZ Other receivables | 4 336.00 | | 4 336.00 | 4 336.00 |
CD Marketable securities | 50.00 | | 50.00 | 50.00 |
CF Cash and cash equivalents | 160 178.00 | | 160 178.00 | 160 178.00 |
CH Prepaid expenses | 195.00 | | 195.00 | 195.00 |
CJ TOTAL (II) | 334 373.00 | | 334 373.00 | 334 373.00 |
CO Grand total (0 to V) | 901 595.00 | 23 571.00 | 878 024.00 | 901 595.00 |
CP Shares due in less than one year | 4 650.00 | | | 4 650.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 5 000.00 | 5 000.00 | | 5 000.00 |
DD Legal reserve (1) | 1 250.00 | 1 250.00 | | 1 250.00 |
DG Other reserves | 1 000.00 | 1 000.00 | | 1 000.00 |
DH Retained earnings | 228 162.00 | 246 698.00 | | 228 162.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -9 353.00 | -18 536.00 | | -9 353.00 |
DL TOTAL (I) | 226 059.00 | 235 412.00 | | 226 059.00 |
DU Loans and Debts from Credit Institutions (3) | 209 155.00 | 160 359.00 | | 209 155.00 |
DV Miscellaneous Loans and Financial Debts (4) | 213 114.00 | 185 949.00 | | 213 114.00 |
DX Trade payables and related accounts | 1 123.00 | 853.00 | | 1 123.00 |
DY Tax and social security liabilities | 227 654.00 | 145 933.00 | | 227 654.00 |
EA Other liabilities | 918.00 | 1 131.00 | | 918.00 |
EC TOTAL (IV) | 651 965.00 | 494 224.00 | | 651 965.00 |
EE Grand total (I to V) | 878 024.00 | 729 637.00 | | 878 024.00 |
EG Accrued income and payables due within one year | 554 012.00 | | | 554 012.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 989 591.00 | | 989 591.00 | 989 591.00 |
FJ Net sales | 989 591.00 | | 989 591.00 | 989 591.00 |
FO Operating subsidies | | | 28 860.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 22 619.00 | |
FQ Other income | | | 2 741.00 | |
FR Total operating income (I) | | | 1 043 812.00 | |
FW Other purchases and external expenses | | | 132 670.00 | |
FX Taxes, duties, and similar payments | | | 21 678.00 | |
FY Salaries and Wages | | | 739 602.00 | |
FZ Social Security Contributions | | | 152 779.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 3 496.00 | |
GE Other Expenses | | | 195.00 | |
GF Total Operating Expenses (II) | | | 1 050 419.00 | |
GG - OPERATING RESULT (I - II) | | | -6 607.00 | |
GI Supported loss or transferred profit (IV) | | | 1.00 | |
GL Other interest and similar income | | | 22.00 | |
GP Total financial income (V) | | | 22.00 | |
GR Interest and similar expenses | | | 2 768.00 | |
GU Total financial expenses (VI) | | | 2 768.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -2 746.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -9 353.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 22 619.00 | 17 275.00 | | 22 619.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 043 834.00 | 1 035 399.00 | | 1 043 834.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 053 187.00 | 1 053 935.00 | | 1 053 187.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -9 353.00 | -18 536.00 | | -9 353.00 |
HP References: Equipment leasing | 2 251.00 | 1 554.00 | | 2 251.00 |
| |
| 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 | 564 802.00 | | 2 421.00 | 564 802.00 |
I3 DECREASES Total Financial Fixed Assets | | | 4 650.00 | |
I4 DECREASES Grand Total | | | 567 222.00 | |
IO DECREASES Total including other intangible assets | | | 534 000.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 28 573.00 | |
KD ACQUISITIONS Total including other intangible assets | 534 000.00 | | | 534 000.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 26 152.00 | | 2 421.00 | 26 152.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 4 650.00 | | | 4 650.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 20 075.00 | 3 496.00 | | 20 075.00 |
PE DEPRECIATION Total including other intangible assets | 3 100.00 | | | 3 100.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 16 975.00 | 3 496.00 | | 16 975.00 |
| |
| 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 | 1 123.00 | 1 123.00 | | 1 123.00 |
8C Staff and Related Accounts | 107 549.00 | 107 549.00 | | 107 549.00 |
8D Social Security and Other Social Organizations | 107 556.00 | 107 556.00 | | 107 556.00 |
8K Other liabilities (including liabilities related to repo transactions) | 918.00 | 918.00 | | 918.00 |
UT Other financial assets | 4 650.00 | 4 650.00 | | 4 650.00 |
UX Other trade receivables | 169 613.00 | 169 613.00 | | 169 613.00 |
UY Staff and related accounts | 751.00 | 751.00 | | 751.00 |
VB VAT | 3 457.00 | 3 457.00 | | 3 457.00 |
VH Loans with a maturity of more than one year at origin | 209 155.00 | 111 203.00 | 97 952.00 | 209 155.00 |
VI Group and Associates | 213 114.00 | 213 114.00 | | 213 114.00 |
VJ Loans taken out during the year | 80 000.00 | | | 80 000.00 |
VK Loans repaid during the year | 31 203.00 | | | 31 203.00 |
VQ Other Taxes, Duties, and Similar Debts | 1 052.00 | 1 052.00 | | 1 052.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 127.00 | 127.00 | | 127.00 |
VS Prepaid expenses | 195.00 | 195.00 | | 195.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 178 794.00 | 178 794.00 | | 178 794.00 |
VW VAT | 11 497.00 | 11 497.00 | | 11 497.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 651 965.00 | 554 012.00 | 97 952.00 | 651 965.00 |
| |
| 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 | 20 547.00 | 12 951.00 | | 20 547.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 23 759.00 | 26 200.00 | | 23 759.00 |
ST Other accounts | 77 683.00 | 80 079.00 | | 77 683.00 |
XQ Rental, rental and co-ownership charges | 30 432.00 | 28 525.00 | | 30 432.00 |
YT Subcontracting | 795.00 | 588.00 | | 795.00 |
YW Business tax | 1 131.00 | 1 018.00 | | 1 131.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 21 678.00 | 13 969.00 | | 21 678.00 |
YY Amount of VAT collected | 65 738.00 | 72 104.00 | | 65 738.00 |
YZ Total deductible VAT on goods and services | 18 617.00 | 18 032.00 | | 18 617.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 132 670.00 | 135 391.00 | | 132 670.00 |
