| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 121 959.00 | | 121 959.00 | 121 959.00 |
AR Technical installations, industrial equipment and tools | 35 495.00 | 35 495.00 | | 35 495.00 |
AT Other tangible assets | 81 942.00 | 40 513.00 | 41 428.00 | 81 942.00 |
BH Other financial assets | 5 841.00 | | 5 841.00 | 5 841.00 |
BJ TOTAL (I) | 245 237.00 | 76 008.00 | 169 229.00 | 245 237.00 |
BT Goods | 65.00 | | 65.00 | 65.00 |
BZ Other receivables | 41 057.00 | | 41 057.00 | 41 057.00 |
CD Marketable securities | 76.00 | | 76.00 | 76.00 |
CF Cash and cash equivalents | 20 932.00 | | 20 932.00 | 20 932.00 |
CJ TOTAL (II) | 62 131.00 | | 62 131.00 | 62 131.00 |
CO Grand total (0 to V) | 307 368.00 | 76 008.00 | 231 360.00 | 307 368.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 622.00 | | | 7 622.00 |
DD Legal reserve (1) | 762.00 | | | 762.00 |
DH Retained earnings | 50 196.00 | | | 50 196.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 1 063.00 | | | 1 063.00 |
DL TOTAL (I) | 59 643.00 | | | 59 643.00 |
DV Miscellaneous Loans and Financial Debts (4) | 79 815.00 | | | 79 815.00 |
DX Trade payables and related accounts | 52 790.00 | | | 52 790.00 |
DY Tax and social security liabilities | 38 919.00 | | | 38 919.00 |
DZ Fixed asset liabilities and related accounts | 192.00 | | | 192.00 |
EC TOTAL (IV) | 171 716.00 | | | 171 716.00 |
EE Grand total (I to V) | 231 360.00 | | | 231 360.00 |
EG Accrued income and payables due within one year | 171 716.00 | | | 171 716.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 39 065.00 | | 39 065.00 | 39 065.00 |
FJ Net sales | 39 065.00 | | 39 065.00 | 39 065.00 |
FO Operating subsidies | | | 30 823.00 | |
FQ Other income | | | 2.00 | |
FR Total operating income (I) | | | 69 890.00 | |
FS Purchases of goods (including customs duties) | | | 13 172.00 | |
FT Inventory change (goods) | | | 15.00 | |
FU Purchases of raw materials and other supplies | | | 52.00 | |
FW Other purchases and external expenses | | | 52 935.00 | |
FX Taxes, duties, and similar payments | | | 2 645.00 | |
GF Total Operating Expenses (II) | | | 68 819.00 | |
GG - OPERATING RESULT (I - II) | | | 1 071.00 | |
GU Total financial expenses (VI) | | | 9.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -9.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 1 063.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 69 890.00 | | | 69 890.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 68 827.00 | | | 68 827.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 1 063.00 | | | 1 063.00 |
| |
| 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 | 245 237.00 | | | 245 237.00 |
I3 DECREASES Total Financial Fixed Assets | | | 5 841.00 | |
I4 DECREASES Grand Total | | | 245 237.00 | |
IO DECREASES Total including other intangible assets | | | 121 959.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 117 437.00 | |
KD ACQUISITIONS Total including other intangible assets | 121 959.00 | | | 121 959.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 117 437.00 | | | 117 437.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 5 841.00 | | | 5 841.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 76 008.00 | | | 76 008.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 76 008.00 | | | 76 008.00 |
| |
| 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 | 52 790.00 | 52 790.00 | | 52 790.00 |
8C Staff and Related Accounts | 2 531.00 | 2 531.00 | | 2 531.00 |
8D Social Security and Other Social Organizations | 26 468.00 | 26 468.00 | | 26 468.00 |
8E Income Taxes | 894.00 | 894.00 | | 894.00 |
8J Fixed Asset Liabilities and Related Accounts | 192.00 | 192.00 | | 192.00 |
UT Other financial assets | 5 841.00 | | 5 841.00 | 5 841.00 |
UY Staff and related accounts | 5 500.00 | 5 500.00 | | 5 500.00 |
VB VAT | 34 337.00 | 34 337.00 | | 34 337.00 |
VI Group and Associates | 79 815.00 | 79 815.00 | | 79 815.00 |
VQ Other Taxes, Duties, and Similar Debts | 5 119.00 | 5 119.00 | | 5 119.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 1 220.00 | 1 220.00 | | 1 220.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 46 898.00 | 41 057.00 | 5 841.00 | 46 898.00 |
VW VAT | 3 906.00 | 3 906.00 | | 3 906.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 171 716.00 | 171 716.00 | | 171 716.00 |
| |
| 11 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
SS Intermediary remuneration and fees (excluding retrocessions) | 3 117.00 | | | 3 117.00 |
ST Other accounts | 10 971.00 | | | 10 971.00 |
XQ Rental, rental and co-ownership charges | 38 847.00 | | | 38 847.00 |
YW Business tax | 2 645.00 | | | 2 645.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 2 645.00 | | | 2 645.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 52 935.00 | | | 52 935.00 |
