| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 1 090.00 | 682.00 | 408.00 | 1 090.00 |
AH Goodwill | 169 218.00 | | 169 218.00 | 169 218.00 |
AR Technical installations, industrial equipment and tools | 583.00 | 102.00 | 480.00 | 583.00 |
AT Other tangible assets | 227 514.00 | 161 802.00 | 65 712.00 | 227 514.00 |
BH Other financial assets | 2 224.00 | | 2 224.00 | 2 224.00 |
BJ TOTAL (I) | 400 629.00 | 162 587.00 | 238 042.00 | 400 629.00 |
BT Goods | 45 120.00 | | 45 120.00 | 45 120.00 |
BX Customers and related accounts | | | | |
BZ Other receivables | 1 279 747.00 | | 1 279 747.00 | 1 279 747.00 |
CD Marketable securities | -932.00 | | -932.00 | -932.00 |
CF Cash and cash equivalents | 114 451.00 | | 114 451.00 | 114 451.00 |
CH Prepaid expenses | | | | |
CJ TOTAL (II) | 1 438 387.00 | | 1 438 387.00 | 1 438 387.00 |
CO Grand total (0 to V) | 1 839 016.00 | 162 587.00 | 1 676 429.00 | 1 839 016.00 |
CP Shares due in less than one year | 2 224.00 | | | 2 224.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 622.00 | 7 622.00 | | 7 622.00 |
DD Legal reserve (1) | 762.00 | 762.00 | | 762.00 |
DF Regulated reserves (1) | 131 338.00 | 131 338.00 | | 131 338.00 |
DG Other reserves | 125 058.00 | 125 058.00 | | 125 058.00 |
DH Retained earnings | 633 236.00 | 539 685.00 | | 633 236.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 2 284.00 | 93 551.00 | | 2 284.00 |
DL TOTAL (I) | 900 302.00 | 898 017.00 | | 900 302.00 |
DU Loans and Debts from Credit Institutions (3) | 277 329.00 | 131 322.00 | | 277 329.00 |
DV Miscellaneous Loans and Financial Debts (4) | 811.00 | 811.00 | | 811.00 |
DX Trade payables and related accounts | 242 571.00 | 324 252.00 | | 242 571.00 |
DY Tax and social security liabilities | 200 747.00 | 100 010.00 | | 200 747.00 |
EA Other liabilities | 54 669.00 | 56 862.00 | | 54 669.00 |
EC TOTAL (IV) | 776 127.00 | 613 256.00 | | 776 127.00 |
EE Grand total (I to V) | 1 676 429.00 | 1 511 274.00 | | 1 676 429.00 |
EG Accrued income and payables due within one year | 776 127.00 | 613 256.00 | | 776 127.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 63 546.00 | | | 63 546.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 407 867.00 | | 407 867.00 | 407 867.00 |
FG Production sold - services | 643 689.00 | | 643 689.00 | 643 689.00 |
FJ Net sales | 1 051 556.00 | | 1 051 556.00 | 1 051 556.00 |
FO Operating subsidies | | | | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 1 249.00 | |
FQ Other income | | | 6 736.00 | |
FR Total operating income (I) | | | 1 059 540.00 | |
FS Purchases of goods (including customs duties) | | | 285 330.00 | |
FT Inventory change (goods) | | | -12 960.00 | |
FU Purchases of raw materials and other supplies | | | 860.00 | |
FW Other purchases and external expenses | | | 214 858.00 | |
FX Taxes, duties, and similar payments | | | 54 662.00 | |
FY Salaries and Wages | | | 220 661.00 | |
FZ Social Security Contributions | | | 134 715.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 17 796.00 | |
GE Other Expenses | | | 141 417.00 | |
GF Total Operating Expenses (II) | | | 1 057 340.00 | |
GG - OPERATING RESULT (I - II) | | | 2 200.00 | |
GR Interest and similar expenses | | | 2 464.00 | |
GU Total financial expenses (VI) | | | 2 464.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -2 464.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -264.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 1 249.00 | 2 877.00 | | 1 249.00 |
A2 TOTAL ASSETS | 104 092.00 | 37 725.00 | | 104 092.00 |
A4 Equity method investments | 81 969.00 | 109 394.00 | | 81 969.00 |
HE Exceptional expenses on management operations | | 1 617.00 | | |
HH Total exceptional expenses (VIII) | | 1 617.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -1 617.00 | | |
HK Income tax | -2 548.00 | 28 960.00 | | -2 548.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 059 540.00 | 1 137 074.00 | | 1 059 540.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 057 256.00 | 1 043 523.00 | | 1 057 256.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 2 284.00 | 93 551.00 | | 2 284.00 |
HP References: Equipment leasing | 7 911.00 | 1 758.00 | | 7 911.00 |
HQ References: Real Estate Leasing | | 1 000.00 | | |
| |
| 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 | 390 054.00 | | 10 575.00 | 390 054.00 |
I3 DECREASES Total Financial Fixed Assets | | | 2 224.00 | |
I4 DECREASES Grand Total | | | 400 629.00 | |
IO DECREASES Total including other intangible assets | | | 170 308.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 228 097.00 | |
KD ACQUISITIONS Total including other intangible assets | 170 308.00 | | | 170 308.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 217 522.00 | | 10 575.00 | 217 522.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 224.00 | | | 2 224.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 144 791.00 | 17 796.00 | | 144 791.00 |
PE DEPRECIATION Total including other intangible assets | 464.00 | 218.00 | | 464.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 144 327.00 | 17 578.00 | | 144 327.00 |
| |
| 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 | 242 571.00 | 242 571.00 | | 242 571.00 |
8C Staff and Related Accounts | 21 382.00 | 21 382.00 | | 21 382.00 |
8D Social Security and Other Social Organizations | 153 211.00 | 153 211.00 | | 153 211.00 |
8E Income Taxes | 25 340.00 | 25 340.00 | | 25 340.00 |
8K Other liabilities (including liabilities related to repo transactions) | 54 669.00 | 54 669.00 | | 54 669.00 |
UT Other financial assets | 2 224.00 | 2 224.00 | | 2 224.00 |
VB VAT | 16 068.00 | 16 068.00 | | 16 068.00 |
VC Group and associates | 39 134.00 | 39 134.00 | | 39 134.00 |
VG Loans with a maturity of up to one year at origin | 63 546.00 | 63 546.00 | | 63 546.00 |
VH Loans with a maturity of more than one year at origin | 213 783.00 | 213 783.00 | | 213 783.00 |
VI Group and Associates | 811.00 | 811.00 | | 811.00 |
VJ Loans taken out during the year | 100 000.00 | | | 100 000.00 |
VK Loans repaid during the year | 17 539.00 | | | 17 539.00 |
VM Income taxes | 2 548.00 | 2 548.00 | | 2 548.00 |
VQ Other Taxes, Duties, and Similar Debts | 771.00 | 771.00 | | 771.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 1 221 997.00 | 1 221 997.00 | | 1 221 997.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 281 971.00 | 1 281 971.00 | | 1 281 971.00 |
VW VAT | 43.00 | 43.00 | | 43.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 776 127.00 | 776 127.00 | | 776 127.00 |
| |
| 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 | 53 823.00 | 21 319.00 | | 53 823.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 25 065.00 | 15 888.00 | | 25 065.00 |
ST Other accounts | 110 798.00 | 69 362.00 | | 110 798.00 |
XQ Rental, rental and co-ownership charges | 50 894.00 | 36 375.00 | | 50 894.00 |
YT Subcontracting | 28 102.00 | 43 681.00 | | 28 102.00 |
YW Business tax | 839.00 | 1 271.00 | | 839.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 54 662.00 | 22 590.00 | | 54 662.00 |
YY Amount of VAT collected | 55 660.00 | 21 234.00 | | 55 660.00 |
YZ Total deductible VAT on goods and services | 49 600.00 | 43 501.00 | | 49 600.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 214 858.00 | 165 305.00 | | 214 858.00 |
| |
| 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 | 3.00 | | | 3.00 |
