| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 9 343.00 | 9 343.00 | | 9 343.00 |
AP Buildings | 197 394.00 | 167 909.00 | 29 484.00 | 197 394.00 |
AT Other tangible assets | 90 061.00 | 45 266.00 | 44 796.00 | 90 061.00 |
BH Other financial assets | 206.00 | | 206.00 | 206.00 |
BJ TOTAL (I) | 297 003.00 | 222 518.00 | 74 486.00 | 297 003.00 |
BT Goods | 77 493.00 | 67 184.00 | 10 309.00 | 77 493.00 |
BX Customers and related accounts | 304 784.00 | 19 799.00 | 284 985.00 | 304 784.00 |
BZ Other receivables | 5 274.00 | | 5 274.00 | 5 274.00 |
CF Cash and cash equivalents | 548 384.00 | | 548 384.00 | 548 384.00 |
CH Prepaid expenses | 2 934.00 | | 2 934.00 | 2 934.00 |
CJ TOTAL (II) | 938 869.00 | 86 983.00 | 851 886.00 | 938 869.00 |
CN Currency translation adjustments (V) | 5 356.00 | | 5 356.00 | 5 356.00 |
CO Grand total (0 to V) | 1 241 228.00 | 309 500.00 | 931 727.00 | 1 241 228.00 |
CP Shares due in less than one year | 206.00 | | | 206.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 80 000.00 | 80 000.00 | | 80 000.00 |
DD Legal reserve (1) | 15 245.00 | 15 245.00 | | 15 245.00 |
DG Other reserves | 17 000.00 | 17 000.00 | | 17 000.00 |
DH Retained earnings | 528 387.00 | 527 657.00 | | 528 387.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -29 641.00 | 729.00 | | -29 641.00 |
DK Regulated provisions | 18 817.00 | 19 441.00 | | 18 817.00 |
DL TOTAL (I) | 629 808.00 | 660 073.00 | | 629 808.00 |
DP Provisions for Risks | 5 356.00 | 122.00 | | 5 356.00 |
DR TOTAL (IV) | 5 356.00 | 122.00 | | 5 356.00 |
DU Loans and Debts from Credit Institutions (3) | 7 639.00 | 10 041.00 | | 7 639.00 |
DV Miscellaneous Loans and Financial Debts (4) | 58 820.00 | 58 786.00 | | 58 820.00 |
DW Advances and down payments received on current orders | 1 287.00 | | | 1 287.00 |
DX Trade payables and related accounts | 203 681.00 | 138 303.00 | | 203 681.00 |
DY Tax and social security liabilities | 17 609.00 | 23 967.00 | | 17 609.00 |
EA Other liabilities | 1 275.00 | 1 392.00 | | 1 275.00 |
EC TOTAL (IV) | 290 312.00 | 232 490.00 | | 290 312.00 |
ED (V) | 6 252.00 | 2 165.00 | | 6 252.00 |
EE Grand total (I to V) | 931 727.00 | 894 850.00 | | 931 727.00 |
EG Accrued income and payables due within one year | 285 201.00 | 224 878.00 | | 285 201.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 93 125.00 | 576 231.00 | 669 356.00 | 93 125.00 |
FJ Net sales | 93 125.00 | 576 231.00 | 669 356.00 | 93 125.00 |
FO Operating subsidies | | | 7 033.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 95 651.00 | |
FQ Other income | | | 9.00 | |
FR Total operating income (I) | | | 772 048.00 | |
FS Purchases of goods (including customs duties) | | | 525 280.00 | |
FT Inventory change (goods) | | | 1 538.00 | |
FW Other purchases and external expenses | | | 33 740.00 | |
FX Taxes, duties, and similar payments | | | 6 048.00 | |
FY Salaries and Wages | | | 86 958.00 | |
FZ Social Security Contributions | | | 38 803.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 13 975.00 | |
GC Operating Expenses - Current Assets: Provisions | | | 67 184.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 773 528.00 | |
GG - OPERATING RESULT (I - II) | | | -1 480.00 | |
GL Other interest and similar income | | | 254.00 | |
GM Reversals of provisions and transfers of expenses | | | 122.00 | |
GN Positive exchange differences | | | 15 413.00 | |
GP Total financial income (V) | | | 15 789.00 | |
GQ Financial allocations to depreciation and provisions | | | 5 356.00 | |
GR Interest and similar expenses | | | 384.00 | |
GS Negative differences of foreign exchange | | | 38 835.00 | |
GU Total financial expenses (VI) | | | 44 575.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -28 785.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -30 265.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 27 719.00 | 30 073.00 | | 27 719.00 |
HB Exceptional income from capital transactions | | 11 000.00 | | |
HC Reversals of provisions and transfers of expenses | 624.00 | 3 235.00 | | 624.00 |
HD Total exceptional income (VII) | 624.00 | 14 235.00 | | 624.00 |
HE Exceptional expenses on management operations | | 340.00 | | |
HF Exceptional expenses on capital transactions | | 2 026.00 | | |
HH Total exceptional expenses (VIII) | | 2 366.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | 624.00 | 11 869.00 | | 624.00 |
HK Income tax | | 1 956.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 788 462.00 | 760 889.00 | | 788 462.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 818 103.00 | 760 160.00 | | 818 103.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -29 641.00 | 729.00 | | -29 641.00 |
HP References: Equipment leasing | 2 908.00 | 2 908.00 | | 2 908.00 |
| |
| 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 | 296 991.00 | | 1 703.00 | 296 991.00 |
I3 DECREASES Total Financial Fixed Assets | | | 206.00 | |
I4 DECREASES Grand Total | | 1 690.00 | 297 003.00 | |
IO DECREASES Total including other intangible assets | | | 9 343.00 | |
IY DECREASES Total Tangible Fixed Assets | | 1 690.00 | 287 455.00 | |
KD ACQUISITIONS Total including other intangible assets | 9 343.00 | | | 9 343.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 287 442.00 | | 1 703.00 | 287 442.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 206.00 | | | 206.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 210 232.00 | 13 975.00 | 1 690.00 | 210 232.00 |
PE DEPRECIATION Total including other intangible assets | 9 343.00 | | | 9 343.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 200 890.00 | 13 975.00 | 1 690.00 | 200 890.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 19 441.00 | | 624.00 | 19 441.00 |
4T Provisions for foreign exchange losses | | | | |
5Z Total provisions for risks and expenses | 122.00 | 5 356.00 | 122.00 | 122.00 |
6N Inventories and work in progress | 67 932.00 | 67 184.00 | 67 932.00 | 67 932.00 |
6T Receivables | 19 799.00 | | | 19 799.00 |
7B Total provisions for depreciation | 87 731.00 | 67 184.00 | 67 932.00 | 87 731.00 |
7C Grand total | 107 294.00 | 72 540.00 | 68 679.00 | 107 294.00 |
UE of which provisions and reversals: - Operating | | 67 184.00 | 67 932.00 | |
UG - Financial | | 5 356.00 | 122.00 | |
UJ - Exceptional | | | 624.00 | |
| |
| 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 | 203 681.00 | 203 681.00 | | 203 681.00 |
8C Staff and Related Accounts | 4 453.00 | 4 453.00 | | 4 453.00 |
8D Social Security and Other Social Organizations | 8 633.00 | 8 633.00 | | 8 633.00 |
8K Other liabilities (including liabilities related to repo transactions) | 1 275.00 | 1 275.00 | | 1 275.00 |
UT Other financial assets | 206.00 | 206.00 | | 206.00 |
UX Other trade receivables | 304 784.00 | 304 784.00 | | 304 784.00 |
VB VAT | 434.00 | 434.00 | | 434.00 |
VG Loans with a maturity of up to one year at origin | 28.00 | 28.00 | | 28.00 |
VH Loans with a maturity of more than one year at origin | 7 611.00 | 2 501.00 | 5 111.00 | 7 611.00 |
VI Group and Associates | 58 820.00 | 58 820.00 | | 58 820.00 |
VK Loans repaid during the year | 2 393.00 | | | 2 393.00 |
VM Income taxes | 4 475.00 | 4 475.00 | | 4 475.00 |
VQ Other Taxes, Duties, and Similar Debts | 583.00 | 583.00 | | 583.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 365.00 | 365.00 | | 365.00 |
VS Prepaid expenses | 2 934.00 | 2 934.00 | | 2 934.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 313 198.00 | 313 198.00 | | 313 198.00 |
VW VAT | 3 940.00 | 3 940.00 | | 3 940.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 289 024.00 | 283 913.00 | 5 111.00 | 289 024.00 |
| |
| 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 | 3 503.00 | 3 880.00 | | 3 503.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 7 113.00 | 7 920.00 | | 7 113.00 |
ST Other accounts | 22 889.00 | 29 083.00 | | 22 889.00 |
XQ Rental, rental and co-ownership charges | 3 738.00 | 3 725.00 | | 3 738.00 |
YQ Equipment leasing commitment | 11 326.00 | 14 235.00 | | 11 326.00 |
YW Business tax | 2 545.00 | 2 565.00 | | 2 545.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 6 048.00 | 6 445.00 | | 6 048.00 |
YY Amount of VAT collected | 18 845.00 | 618.00 | | 18 845.00 |
YZ Total deductible VAT on goods and services | 25 533.00 | 21 390.00 | | 25 533.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 33 740.00 | 40 728.00 | | 33 740.00 |
| |
| 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 |
