| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 2 408.00 | 2 408.00 | | 2 408.00 |
AR Technical installations, industrial equipment and tools | 96 773.00 | 91 840.00 | 4 933.00 | 96 773.00 |
AT Other tangible assets | 83 227.00 | 68 742.00 | 14 485.00 | 83 227.00 |
BH Other financial assets | 4 881.00 | | 4 881.00 | 4 881.00 |
BJ TOTAL (I) | 189 811.00 | 164 586.00 | 25 225.00 | 189 811.00 |
BN Goods in progress | 85 225.00 | | 85 225.00 | 85 225.00 |
BT Goods | 12 265.00 | | 12 265.00 | 12 265.00 |
BX Customers and related accounts | 671 502.00 | 142 016.00 | 529 486.00 | 671 502.00 |
BZ Other receivables | 112 164.00 | | 112 164.00 | 112 164.00 |
CF Cash and cash equivalents | 24 866.00 | | 24 866.00 | 24 866.00 |
CH Prepaid expenses | 73 298.00 | | 73 298.00 | 73 298.00 |
CJ TOTAL (II) | 979 319.00 | 142 016.00 | 837 303.00 | 979 319.00 |
CO Grand total (0 to V) | 1 169 130.00 | 306 602.00 | 862 528.00 | 1 169 130.00 |
CP Shares due in less than one year | 4 881.00 | | | 4 881.00 |
CU Other investments | 2 522.00 | 1 596.00 | 927.00 | 2 522.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 200 000.00 | 200 000.00 | | 200 000.00 |
DD Legal reserve (1) | 14 625.00 | 14 625.00 | | 14 625.00 |
DG Other reserves | 286 332.00 | 286 332.00 | | 286 332.00 |
DH Retained earnings | -444 777.00 | -459 674.00 | | -444 777.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -16 029.00 | 14 897.00 | | -16 029.00 |
DL TOTAL (I) | 40 152.00 | 56 181.00 | | 40 152.00 |
DP Provisions for Risks | 65 000.00 | 65 000.00 | | 65 000.00 |
DR TOTAL (IV) | 65 000.00 | 65 000.00 | | 65 000.00 |
DV Miscellaneous Loans and Financial Debts (4) | 473.00 | 230.00 | | 473.00 |
DX Trade payables and related accounts | 366 716.00 | 251 357.00 | | 366 716.00 |
DY Tax and social security liabilities | 193 835.00 | 138 187.00 | | 193 835.00 |
EA Other liabilities | 196 352.00 | 213 189.00 | | 196 352.00 |
EC TOTAL (IV) | 757 376.00 | 602 964.00 | | 757 376.00 |
EE Grand total (I to V) | 862 528.00 | 724 145.00 | | 862 528.00 |
EG Accrued income and payables due within one year | 757 376.00 | 602 964.00 | | 757 376.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 2 451 541.00 | | 2 451 541.00 | 2 451 541.00 |
FJ Net sales | 2 451 541.00 | | 2 451 541.00 | 2 451 541.00 |
FM Inventory production | | | 53 758.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 5 872.00 | |
FQ Other income | | | 128.00 | |
FR Total operating income (I) | | | 2 511 298.00 | |
FS Purchases of goods (including customs duties) | | | 507 273.00 | |
FT Inventory change (goods) | | | -15.00 | |
FU Purchases of raw materials and other supplies | | | 4 656.00 | |
FW Other purchases and external expenses | | | 1 670 129.00 | |
FX Taxes, duties, and similar payments | | | 7 616.00 | |
FY Salaries and Wages | | | 185 890.00 | |
FZ Social Security Contributions | | | 108 626.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 8 587.00 | |
GC Operating Expenses - Current Assets: Provisions | | | 1 280.00 | |
GE Other Expenses | | | 375.00 | |
GF Total Operating Expenses (II) | | | 2 494 418.00 | |
GG - OPERATING RESULT (I - II) | | | 16 881.00 | |
GK Income from other securities and fixed asset receivables | | | | |
GP Total financial income (V) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 16 881.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 1.00 | 8 802.00 | | 1.00 |
A2 TOTAL ASSETS | 2.00 | | | 2.00 |
A3 TOTAL ASSETS | 3.00 | | | 3.00 |
A4 Equity method investments | 4.00 | | | 4.00 |
HA Exceptional income from management transactions | | 2 167.00 | | |
HB Exceptional income from capital transactions | | 1 667.00 | | |
HD Total exceptional income (VII) | | 3 834.00 | | |
HE Exceptional expenses on management operations | 5 150.00 | 7 748.00 | | 5 150.00 |
HG Exceptional depreciation and provisions | 27 760.00 | | | 27 760.00 |
HH Total exceptional expenses (VIII) | 32 910.00 | 7 748.00 | | 32 910.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -32 910.00 | -3 914.00 | | -32 910.00 |
HL TOTAL REVENUE (I + III + V + VII) | 2 511 298.00 | 2 451 374.00 | | 2 511 298.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 2 527 327.00 | 2 436 476.00 | | 2 527 327.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -16 029.00 | 14 897.00 | | -16 029.00 |
| |
| 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 | 189 811.00 | | | 189 811.00 |
I3 DECREASES Total Financial Fixed Assets | | | 7 403.00 | |
I4 DECREASES Grand Total | | | 189 811.00 | |
IO DECREASES Total including other intangible assets | | | 2 408.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 180 000.00 | |
KD ACQUISITIONS Total including other intangible assets | 2 408.00 | | | 2 408.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 180 000.00 | | | 180 000.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 7 403.00 | | | 7 403.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 154 403.00 | 8 587.00 | | 154 403.00 |
PE DEPRECIATION Total including other intangible assets | 2 408.00 | | | 2 408.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 151 995.00 | 8 587.00 | | 151 995.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
4A Provisions for litigation | | | | |
5Z Total provisions for risks and expenses | 65 000.00 | | | 65 000.00 |
6T Receivables | 144 914.00 | 1 280.00 | 4 178.00 | 144 914.00 |
6X Other provisions for depreciation | | 27 760.00 | 27 760.00 | |
7B Total provisions for depreciation | 146 510.00 | 29 040.00 | 31 938.00 | 146 510.00 |
7C Grand total | 211 510.00 | 29 040.00 | 31 938.00 | 211 510.00 |
9U on fixed assets – equity investments | | | | |
UE of which provisions and reversals: - Operating | | 1 280.00 | 4 178.00 | |
UJ - Exceptional | | 27 760.00 | | |
| |
| 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 | 366 716.00 | 366 716.00 | | 366 716.00 |
8C Staff and Related Accounts | 10 283.00 | 10 283.00 | | 10 283.00 |
8D Social Security and Other Social Organizations | 59 789.00 | 59 789.00 | | 59 789.00 |
8E Income Taxes | 212.00 | 212.00 | | 212.00 |
8K Other liabilities (including liabilities related to repo transactions) | 196 352.00 | 196 352.00 | | 196 352.00 |
UT Other financial assets | 4 881.00 | 4 881.00 | | 4 881.00 |
UX Other trade receivables | 513 831.00 | 513 831.00 | | 513 831.00 |
VA Doubtful or disputed receivables | 157 671.00 | 157 671.00 | | 157 671.00 |
VB VAT | 85 529.00 | 85 529.00 | | 85 529.00 |
VI Group and Associates | 473.00 | 473.00 | | 473.00 |
VK Loans repaid during the year | 2 137.00 | | | 2 137.00 |
VP Miscellaneous | 1 506.00 | 1 506.00 | | 1 506.00 |
VQ Other Taxes, Duties, and Similar Debts | 1 630.00 | 1 630.00 | | 1 630.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 25 129.00 | 25 129.00 | | 25 129.00 |
VS Prepaid expenses | 73 298.00 | 73 298.00 | | 73 298.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 861 845.00 | 861 845.00 | | 861 845.00 |
VW VAT | 121 921.00 | 121 921.00 | | 121 921.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 757 376.00 | 757 376.00 | | 757 376.00 |
| |
| 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 | 7 616.00 | 11 942.00 | | 7 616.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 40 413.00 | 29 786.00 | | 40 413.00 |
ST Other accounts | 202 547.00 | 147 602.00 | | 202 547.00 |
XQ Rental, rental and co-ownership charges | 203 646.00 | 204 395.00 | | 203 646.00 |
YT Subcontracting | 1 186 204.00 | 1 077 385.00 | | 1 186 204.00 |
YV Retrocessions of fees, commissions and brokerage | 37 320.00 | 32 300.00 | | 37 320.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 7 616.00 | 11 942.00 | | 7 616.00 |
YY Amount of VAT collected | 240 980.00 | 252 641.00 | | 240 980.00 |
YZ Total deductible VAT on goods and services | 163 579.00 | 203 531.00 | | 163 579.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 1 670 129.00 | 1 491 468.00 | | 1 670 129.00 |
| |
| 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 | 5.00 | | | 5.00 |
