| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 13 720.00 | | 13 720.00 | 13 720.00 |
AR Technical installations, industrial equipment and tools | 457.00 | 457.00 | | 457.00 |
AT Other tangible assets | 32 636.00 | 29 487.00 | 3 149.00 | 32 636.00 |
BJ TOTAL (I) | 516 945.00 | 29 944.00 | 487 001.00 | 516 945.00 |
BT Goods | 64 126.00 | | 64 126.00 | 64 126.00 |
BZ Other receivables | 619 363.00 | | 619 363.00 | 619 363.00 |
CF Cash and cash equivalents | 12 316.00 | | 12 316.00 | 12 316.00 |
CH Prepaid expenses | 960.00 | | 960.00 | 960.00 |
CJ TOTAL (II) | 696 765.00 | | 696 765.00 | 696 765.00 |
CO Grand total (0 to V) | 1 213 710.00 | 29 944.00 | 1 183 766.00 | 1 213 710.00 |
CU Other investments | 470 132.00 | | 470 132.00 | 470 132.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 8 000.00 | 8 000.00 | | 8 000.00 |
DD Legal reserve (1) | 800.00 | 800.00 | | 800.00 |
DG Other reserves | 166 645.00 | 166 645.00 | | 166 645.00 |
DH Retained earnings | -355 717.00 | -374 830.00 | | -355 717.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 43 647.00 | 19 113.00 | | 43 647.00 |
DL TOTAL (I) | -136 625.00 | -180 272.00 | | -136 625.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 280 019.00 | 1 284 320.00 | | 1 280 019.00 |
DX Trade payables and related accounts | 25 055.00 | 4 457.00 | | 25 055.00 |
DY Tax and social security liabilities | 15 318.00 | 17 498.00 | | 15 318.00 |
EC TOTAL (IV) | 1 320 391.00 | 1 306 274.00 | | 1 320 391.00 |
EE Grand total (I to V) | 1 183 766.00 | 1 126 002.00 | | 1 183 766.00 |
EG Accrued income and payables due within one year | 1 320 391.00 | 1 306 274.00 | | 1 320 391.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 192 652.00 | | 192 652.00 | 192 652.00 |
FJ Net sales | 192 652.00 | | 192 652.00 | 192 652.00 |
FO Operating subsidies | | | 19 704.00 | |
FQ Other income | | | | |
FR Total operating income (I) | | | 212 356.00 | |
FS Purchases of goods (including customs duties) | | | 116 415.00 | |
FT Inventory change (goods) | | | -5 395.00 | |
FW Other purchases and external expenses | | | 56 270.00 | |
FX Taxes, duties, and similar payments | | | 2 853.00 | |
FY Salaries and Wages | | | 34 027.00 | |
FZ Social Security Contributions | | | 13 070.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 285.00 | |
GE Other Expenses | | | 6.00 | |
GF Total Operating Expenses (II) | | | 218 523.00 | |
GG - OPERATING RESULT (I - II) | | | -6 166.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 6 740.00 | |
GM Reversals of provisions and transfers of expenses | | | 17 037.00 | |
GP Total financial income (V) | | | 23 777.00 | |
GR Interest and similar expenses | | | 12 083.00 | |
GU Total financial expenses (VI) | | | 12 083.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 11 694.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 5 527.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 4 395.00 | | | 4 395.00 |
HC Reversals of provisions and transfers of expenses | 370 881.00 | | | 370 881.00 |
HD Total exceptional income (VII) | 375 275.00 | | | 375 275.00 |
HE Exceptional expenses on management operations | 362 876.00 | 1 862.00 | | 362 876.00 |
HF Exceptional expenses on capital transactions | 17 037.00 | | | 17 037.00 |
HH Total exceptional expenses (VIII) | 379 913.00 | 1 862.00 | | 379 913.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -4 638.00 | -1 862.00 | | -4 638.00 |
HK Income tax | -42 758.00 | -36 502.00 | | -42 758.00 |
HL TOTAL REVENUE (I + III + V + VII) | 611 409.00 | 220 706.00 | | 611 409.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 567 762.00 | 201 593.00 | | 567 762.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 43 647.00 | 19 113.00 | | 43 647.00 |
| |
| 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 | 532 937.00 | | 1 045.00 | 532 937.00 |
I3 DECREASES Total Financial Fixed Assets | | 17 037.00 | 470 132.00 | |
I4 DECREASES Grand Total | | 17 037.00 | 516 945.00 | |
IO DECREASES Total including other intangible assets | | | 13 720.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 33 093.00 | |
KD ACQUISITIONS Total including other intangible assets | 13 720.00 | | | 13 720.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 32 048.00 | | 1 045.00 | 32 048.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 487 169.00 | | | 487 169.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 28 660.00 | 1 285.00 | | 28 660.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 28 660.00 | 1 285.00 | | 28 660.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6X Other provisions for depreciation | 370 881.00 | | 370 881.00 | 370 881.00 |
7B Total provisions for depreciation | 387 918.00 | | 387 918.00 | 387 918.00 |
7C Grand total | 387 918.00 | | 387 918.00 | 387 918.00 |
UG - Financial | | | 17 037.00 | |
UJ - Exceptional | | | 370 881.00 | |
| |
| 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 | 25 055.00 | 25 055.00 | | 25 055.00 |
8D Social Security and Other Social Organizations | 3 016.00 | 3 016.00 | | 3 016.00 |
8E Income Taxes | 9 833.00 | 9 833.00 | | 9 833.00 |
VC Group and associates | 619 363.00 | 619 363.00 | | 619 363.00 |
VI Group and Associates | 1 280 019.00 | 1 280 019.00 | | 1 280 019.00 |
VQ Other Taxes, Duties, and Similar Debts | 1 064.00 | 1 064.00 | | 1 064.00 |
VS Prepaid expenses | 960.00 | 960.00 | | 960.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 620 324.00 | 620 324.00 | | 620 324.00 |
VW VAT | 1 405.00 | 1 405.00 | | 1 405.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 320 391.00 | 1 320 391.00 | | 1 320 391.00 |
| |
| 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 | 1 049.00 | 1 073.00 | | 1 049.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 3 197.00 | 2 726.00 | | 3 197.00 |
ST Other accounts | 4 286.00 | 4 461.00 | | 4 286.00 |
XQ Rental, rental and co-ownership charges | 9 027.00 | 8 913.00 | | 9 027.00 |
YU External personnel | 39 761.00 | 33 486.00 | | 39 761.00 |
YW Business tax | 1 804.00 | 1 772.00 | | 1 804.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 2 853.00 | 2 845.00 | | 2 853.00 |
YY Amount of VAT collected | 38 530.00 | 40 907.00 | | 38 530.00 |
YZ Total deductible VAT on goods and services | 29 136.00 | 35 392.00 | | 29 136.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 56 270.00 | 49 585.00 | | 56 270.00 |
| |
| 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 |
