| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AJ Other Intangible Assets | 260 583.00 | | 260 583.00 | 260 583.00 |
AP Buildings | 4 698.00 | 3 861.00 | 838.00 | 4 698.00 |
AT Other tangible assets | 43 563.00 | 42 872.00 | 692.00 | 43 563.00 |
BB Receivables related to investments | 30.00 | | 30.00 | 30.00 |
BH Other financial assets | 457.00 | | 457.00 | 457.00 |
BJ TOTAL (I) | 309 332.00 | 46 732.00 | 262 599.00 | 309 332.00 |
BN Goods in progress | 60 326.00 | | 60 326.00 | 60 326.00 |
BX Customers and related accounts | 288 887.00 | 44 065.00 | 244 823.00 | 288 887.00 |
BZ Other receivables | 4 426.00 | | 4 426.00 | 4 426.00 |
CF Cash and cash equivalents | 13 215.00 | | 13 215.00 | 13 215.00 |
CH Prepaid expenses | 12 317.00 | | 12 317.00 | 12 317.00 |
CJ TOTAL (II) | 379 171.00 | 44 065.00 | 335 107.00 | 379 171.00 |
CO Grand total (0 to V) | 688 503.00 | 90 797.00 | 597 706.00 | 688 503.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 700.00 | 7 700.00 | | 7 700.00 |
DD Legal reserve (1) | 770.00 | 770.00 | | 770.00 |
DG Other reserves | 103 213.00 | 101 791.00 | | 103 213.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 1 275.00 | 1 422.00 | | 1 275.00 |
DL TOTAL (I) | 112 958.00 | 111 683.00 | | 112 958.00 |
DU Loans and Debts from Credit Institutions (3) | 36 891.00 | 46 484.00 | | 36 891.00 |
DV Miscellaneous Loans and Financial Debts (4) | 298 302.00 | 298 272.00 | | 298 302.00 |
DX Trade payables and related accounts | 16 694.00 | 16 929.00 | | 16 694.00 |
DY Tax and social security liabilities | 122 416.00 | 123 942.00 | | 122 416.00 |
EA Other liabilities | 10 445.00 | 10 925.00 | | 10 445.00 |
EC TOTAL (IV) | 484 748.00 | 496 552.00 | | 484 748.00 |
EE Grand total (I to V) | 597 706.00 | 608 235.00 | | 597 706.00 |
EG Accrued income and payables due within one year | 160 220.00 | 167 028.00 | | 160 220.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 3 183.00 | | | 3 183.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 462 508.00 | | 462 508.00 | 462 508.00 |
FJ Net sales | 462 508.00 | | 462 508.00 | 462 508.00 |
FM Inventory production | | | 18 211.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 12 566.00 | |
FQ Other income | | | 97.00 | |
FR Total operating income (I) | | | 493 382.00 | |
FW Other purchases and external expenses | | | 132 847.00 | |
FX Taxes, duties, and similar payments | | | 9 002.00 | |
FY Salaries and Wages | | | 233 892.00 | |
FZ Social Security Contributions | | | 83 486.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 85.00 | |
GC Operating Expenses - Current Assets: Provisions | | | 14 992.00 | |
GE Other Expenses | | | 19 808.00 | |
GF Total Operating Expenses (II) | | | 494 112.00 | |
GG - OPERATING RESULT (I - II) | | | -730.00 | |
GR Interest and similar expenses | | | 374.00 | |
GU Total financial expenses (VI) | | | 374.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -373.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -1 103.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 1.00 | 13 982.00 | | 1.00 |
A3 TOTAL ASSETS | 3.00 | | | 3.00 |
A4 Equity method investments | 4.00 | 12 863.00 | | 4.00 |
HA Exceptional income from management transactions | 6 733.00 | 1 749.00 | | 6 733.00 |
HD Total exceptional income (VII) | 6 733.00 | 1 749.00 | | 6 733.00 |
HE Exceptional expenses on management operations | 4 355.00 | 1 408.00 | | 4 355.00 |
HH Total exceptional expenses (VIII) | 4 355.00 | 1 408.00 | | 4 355.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 2 378.00 | 342.00 | | 2 378.00 |
HL TOTAL REVENUE (I + III + V + VII) | 500 115.00 | 492 107.00 | | 500 115.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 498 841.00 | 490 685.00 | | 498 841.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 1 275.00 | 1 422.00 | | 1 275.00 |
| |
| 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 | 324 478.00 | | | 324 478.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 740.00 | | | 740.00 |
I3 DECREASES Total Financial Fixed Assets | | | 487.00 | |
I4 DECREASES Grand Total | | 15 146.00 | 309 332.00 | |
IN DECREASES Start-up, development, or research expenses | | 740.00 | | |
IO DECREASES Total including other intangible assets | | 9 092.00 | 260 583.00 | |
IY DECREASES Total Tangible Fixed Assets | | 5 314.00 | 48 262.00 | |
KD ACQUISITIONS Total including other intangible assets | 269 675.00 | | | 269 675.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 53 575.00 | | | 53 575.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 487.00 | | | 487.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 62 364.00 | | 15 632.00 | 62 364.00 |
CY DEPRECIATION Start-up, development, or research expenses | 740.00 | | 740.00 | 740.00 |
PE DEPRECIATION Total including other intangible assets | 9 092.00 | | 9 092.00 | 9 092.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 52 532.00 | | 5 799.00 | 52 532.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6T Receivables | 34 269.00 | 15 187.00 | 5 392.00 | 34 269.00 |
7B Total provisions for depreciation | 34 269.00 | 15 187.00 | 5 392.00 | 34 269.00 |
7C Grand total | 34 269.00 | 15 187.00 | 5 392.00 | 34 269.00 |
UE of which provisions and reversals: - Operating | | 14 992.00 | 5 392.00 | |
| |
| 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 | 16 694.00 | 16 694.00 | | 16 694.00 |
8C Staff and Related Accounts | 24 706.00 | 24 706.00 | | 24 706.00 |
8D Social Security and Other Social Organizations | 38 580.00 | 38 580.00 | | 38 580.00 |
8K Other liabilities (including liabilities related to repo transactions) | 10 445.00 | 10 445.00 | | 10 445.00 |
UL Receivables related to investments | 30.00 | | 30.00 | 30.00 |
UT Other financial assets | 457.00 | | 457.00 | 457.00 |
UX Other trade receivables | 206 012.00 | 206 012.00 | | 206 012.00 |
UY Staff and related accounts | 1 381.00 | 1 381.00 | | 1 381.00 |
VA Doubtful or disputed receivables | 82 875.00 | 82 875.00 | | 82 875.00 |
VB VAT | 2 749.00 | 2 749.00 | | 2 749.00 |
VG Loans with a maturity of up to one year at origin | 3 183.00 | 3 183.00 | | 3 183.00 |
VH Loans with a maturity of more than one year at origin | 33 708.00 | 7 482.00 | 26 226.00 | 33 708.00 |
VI Group and Associates | 298 302.00 | | 298 302.00 | 298 302.00 |
VJ Loans taken out during the year | 10.00 | | | 10.00 |
VK Loans repaid during the year | 12 786.00 | | | 12 786.00 |
VQ Other Taxes, Duties, and Similar Debts | 411.00 | 411.00 | | 411.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 297.00 | 297.00 | | 297.00 |
VS Prepaid expenses | 12 317.00 | 12 317.00 | | 12 317.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 306 118.00 | 305 630.00 | 487.00 | 306 118.00 |
VW VAT | 58 719.00 | 58 719.00 | | 58 719.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 484 748.00 | 160 220.00 | 324 528.00 | 484 748.00 |
| |
| 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 | 7 446.00 | 7 928.00 | | 7 446.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 2 754.00 | 2 795.00 | | 2 754.00 |
ST Other accounts | 66 821.00 | 71 952.00 | | 66 821.00 |
XQ Rental, rental and co-ownership charges | 22 162.00 | 23 644.00 | | 22 162.00 |
YT Subcontracting | 37 604.00 | 41 842.00 | | 37 604.00 |
YU External personnel | 3 506.00 | 3 074.00 | | 3 506.00 |
YW Business tax | 1 556.00 | 1 563.00 | | 1 556.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 9 002.00 | 9 491.00 | | 9 002.00 |
YY Amount of VAT collected | | 88 445.00 | | |
YZ Total deductible VAT on goods and services | | 23 282.00 | | |
ZJ Total of the item corresponding to line FW of table no. 2052 | 132 847.00 | 143 307.00 | | 132 847.00 |
| |
| 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 | 6.00 | | | 6.00 |
