| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 2 456.00 | 2 456.00 | | 2 456.00 |
AH Goodwill | 12 195.00 | | 12 195.00 | 12 195.00 |
AT Other tangible assets | 48 029.00 | 44 313.00 | 3 716.00 | 48 029.00 |
BH Other financial assets | 10 459.00 | | 10 459.00 | 10 459.00 |
BJ TOTAL (I) | 73 139.00 | 46 769.00 | 26 370.00 | 73 139.00 |
BL Raw materials, supplies | 414 154.00 | | 414 154.00 | 414 154.00 |
BX Customers and related accounts | 704 119.00 | 13 029.00 | 691 090.00 | 704 119.00 |
BZ Other receivables | 409 451.00 | | 409 451.00 | 409 451.00 |
CF Cash and cash equivalents | 76 343.00 | | 76 343.00 | 76 343.00 |
CH Prepaid expenses | 32 770.00 | | 32 770.00 | 32 770.00 |
CJ TOTAL (II) | 1 636 837.00 | 13 029.00 | 1 623 808.00 | 1 636 837.00 |
CO Grand total (0 to V) | 1 709 977.00 | 59 798.00 | 1 650 179.00 | 1 709 977.00 |
CP Shares due in less than one year | 10 459.00 | | | 10 459.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 650.00 | 7 650.00 | | 7 650.00 |
DD Legal reserve (1) | 765.00 | 765.00 | | 765.00 |
DH Retained earnings | -3 724.00 | -461 680.00 | | -3 724.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -369 365.00 | -438 165.00 | | -369 365.00 |
DL TOTAL (I) | -364 673.00 | -891 430.00 | | -364 673.00 |
DX Trade payables and related accounts | 926 923.00 | 1 541 553.00 | | 926 923.00 |
DY Tax and social security liabilities | 258 958.00 | 413 677.00 | | 258 958.00 |
EA Other liabilities | 828 971.00 | 1 217 466.00 | | 828 971.00 |
EC TOTAL (IV) | 2 014 852.00 | 3 172 696.00 | | 2 014 852.00 |
EE Grand total (I to V) | 1 650 179.00 | 2 281 267.00 | | 1 650 179.00 |
EG Accrued income and payables due within one year | 2 014 852.00 | 3 172 696.00 | | 2 014 852.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 3 769 638.00 | 562 747.00 | 4 332 385.00 | 3 769 638.00 |
FJ Net sales | 3 769 638.00 | 562 747.00 | 4 332 385.00 | 3 769 638.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 14 479.00 | |
FQ Other income | | | 78.00 | |
FR Total operating income (I) | | | 4 346 942.00 | |
FU Purchases of raw materials and other supplies | | | 2 528 956.00 | |
FV Inventory change (raw materials and supplies) | | | -96 958.00 | |
FW Other purchases and external expenses | | | 1 587 932.00 | |
FX Taxes, duties, and similar payments | | | 19 132.00 | |
FY Salaries and Wages | | | 463 204.00 | |
FZ Social Security Contributions | | | 210 245.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 3 756.00 | |
GB Operating Expenses - Provisions | | | | |
GE Other Expenses | | | 3.00 | |
GF Total Operating Expenses (II) | | | 4 716 270.00 | |
GG - OPERATING RESULT (I - II) | | | -369 329.00 | |
GI Supported loss or transferred profit (IV) | | | 1.00 | |
GL Other interest and similar income | | | | |
GP Total financial income (V) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -369 329.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 1.00 | 16 571.00 | | 1.00 |
A3 TOTAL ASSETS | 3.00 | | | 3.00 |
A4 Equity method investments | 4.00 | | | 4.00 |
HE Exceptional expenses on management operations | 36.00 | 30.00 | | 36.00 |
HH Total exceptional expenses (VIII) | 36.00 | 30.00 | | 36.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -36.00 | -30.00 | | -36.00 |
HL TOTAL REVENUE (I + III + V + VII) | 4 346 942.00 | 4 015 398.00 | | 4 346 942.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 4 716 306.00 | 4 453 562.00 | | 4 716 306.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -369 365.00 | -438 165.00 | | -369 365.00 |
HP References: Equipment leasing | 7 351.00 | 6 150.00 | | 7 351.00 |
| |
| 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 | 70 410.00 | | 4 098.00 | 70 410.00 |
I3 DECREASES Total Financial Fixed Assets | | | 10 459.00 | |
I4 DECREASES Grand Total | | 1 369.00 | 73 139.00 | |
IO DECREASES Total including other intangible assets | | | 14 651.00 | |
IY DECREASES Total Tangible Fixed Assets | | 1 369.00 | 48 029.00 | |
KD ACQUISITIONS Total including other intangible assets | 14 651.00 | | | 14 651.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 45 300.00 | | 4 098.00 | 45 300.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 10 459.00 | | | 10 459.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 44 382.00 | 3 756.00 | 1 369.00 | 44 382.00 |
PE DEPRECIATION Total including other intangible assets | 2 456.00 | | | 2 456.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 41 926.00 | 3 756.00 | 1 369.00 | 41 926.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6T Receivables | 15 287.00 | | 2 258.00 | 15 287.00 |
7B Total provisions for depreciation | 15 287.00 | | 2 258.00 | 15 287.00 |
7C Grand total | 15 287.00 | | 2 258.00 | 15 287.00 |
UE of which provisions and reversals: - Operating | | | 2 258.00 | |
| |
| 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 | 926 923.00 | 926 923.00 | | 926 923.00 |
8C Staff and Related Accounts | 71 681.00 | 71 681.00 | | 71 681.00 |
8D Social Security and Other Social Organizations | 127 519.00 | 127 519.00 | | 127 519.00 |
8K Other liabilities (including liabilities related to repo transactions) | 828 971.00 | 828 971.00 | | 828 971.00 |
UT Other financial assets | 10 459.00 | 10 459.00 | | 10 459.00 |
UX Other trade receivables | 704 119.00 | 704 119.00 | | 704 119.00 |
VB VAT | 11 047.00 | 11 047.00 | | 11 047.00 |
VC Group and associates | 7 660.00 | 7 660.00 | | 7 660.00 |
VM Income taxes | 20 500.00 | 20 500.00 | | 20 500.00 |
VQ Other Taxes, Duties, and Similar Debts | 14 682.00 | 14 682.00 | | 14 682.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 370 244.00 | 370 244.00 | | 370 244.00 |
VS Prepaid expenses | 32 770.00 | 32 770.00 | | 32 770.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 156 800.00 | 1 156 800.00 | | 1 156 800.00 |
VW VAT | 45 075.00 | 45 075.00 | | 45 075.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 2 014 852.00 | 2 014 852.00 | | 2 014 852.00 |
| |
| 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 | 15 337.00 | 15 593.00 | | 15 337.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 78 433.00 | 55 657.00 | | 78 433.00 |
ST Other accounts | 847 711.00 | 829 924.00 | | 847 711.00 |
XQ Rental, rental and co-ownership charges | 61 784.00 | 68 949.00 | | 61 784.00 |
YT Subcontracting | 594 341.00 | 653 240.00 | | 594 341.00 |
YU External personnel | 5 664.00 | | | 5 664.00 |
YW Business tax | 3 795.00 | 4 837.00 | | 3 795.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 19 132.00 | 20 430.00 | | 19 132.00 |
YY Amount of VAT collected | 732 815.00 | 1 078 469.00 | | 732 815.00 |
YZ Total deductible VAT on goods and services | 316 722.00 | 535 169.00 | | 316 722.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 1 587 932.00 | 1 607 770.00 | | 1 587 932.00 |
| |
| 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 | 8.00 | | | 8.00 |
