| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 1 980.00 | 1 980.00 | | 1 980.00 |
AH Goodwill | 30 981.00 | | 30 981.00 | 30 981.00 |
AT Other tangible assets | 527 592.00 | 492 311.00 | 35 281.00 | 527 592.00 |
BD Other fixed assets | 1 040.00 | | 1 040.00 | 1 040.00 |
BJ TOTAL (I) | 562 058.00 | 494 291.00 | 67 767.00 | 562 058.00 |
BZ Other receivables | 100 863.00 | | 100 863.00 | 100 863.00 |
CF Cash and cash equivalents | 124 776.00 | | 124 776.00 | 124 776.00 |
CJ TOTAL (II) | 225 639.00 | | 225 639.00 | 225 639.00 |
CO Grand total (0 to V) | 787 697.00 | 494 291.00 | 293 406.00 | 787 697.00 |
CU Other investments | 465.00 | | 465.00 | 465.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 50 004.00 | 50 004.00 | | 50 004.00 |
DD Legal reserve (1) | 5 000.00 | 5 000.00 | | 5 000.00 |
DH Retained earnings | -115 718.00 | 49 275.00 | | -115 718.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -4 236.00 | -164 993.00 | | -4 236.00 |
DL TOTAL (I) | -64 950.00 | -60 714.00 | | -64 950.00 |
DU Loans and Debts from Credit Institutions (3) | 250 000.00 | 256 080.00 | | 250 000.00 |
DV Miscellaneous Loans and Financial Debts (4) | 7 514.00 | 26 922.00 | | 7 514.00 |
DX Trade payables and related accounts | 68 058.00 | 151 822.00 | | 68 058.00 |
DY Tax and social security liabilities | 11 416.00 | 18 446.00 | | 11 416.00 |
EA Other liabilities | 21 368.00 | 31 824.00 | | 21 368.00 |
EC TOTAL (IV) | 358 356.00 | 485 094.00 | | 358 356.00 |
EE Grand total (I to V) | 293 406.00 | 424 380.00 | | 293 406.00 |
EG Accrued income and payables due within one year | 108 356.00 | 485 094.00 | | 108 356.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 418 091.00 | | 418 091.00 | 418 091.00 |
FJ Net sales | 418 091.00 | | 418 091.00 | 418 091.00 |
FO Operating subsidies | | | 126 868.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | | |
FQ Other income | | | 21.00 | |
FR Total operating income (I) | | | 544 980.00 | |
FW Other purchases and external expenses | | | 231 044.00 | |
FX Taxes, duties, and similar payments | | | 24 044.00 | |
FY Salaries and Wages | | | 175 040.00 | |
FZ Social Security Contributions | | | 87 833.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 23 313.00 | |
GE Other Expenses | | | 6 336.00 | |
GF Total Operating Expenses (II) | | | 547 609.00 | |
GG - OPERATING RESULT (I - II) | | | -2 630.00 | |
GL Other interest and similar income | | | 89.00 | |
GN Positive exchange differences | | | | |
GP Total financial income (V) | | | 89.00 | |
GR Interest and similar expenses | | | 1 561.00 | |
GS Negative differences of foreign exchange | | | 52.00 | |
GU Total financial expenses (VI) | | | 1 613.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1 524.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -4 154.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 1.00 | 2 700.00 | | 1.00 |
A3 TOTAL ASSETS | 3.00 | | | 3.00 |
A4 Equity method investments | 4.00 | 4 220.00 | | 4.00 |
HE Exceptional expenses on management operations | 82.00 | 265.00 | | 82.00 |
HH Total exceptional expenses (VIII) | 82.00 | 265.00 | | 82.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -82.00 | -265.00 | | -82.00 |
HL TOTAL REVENUE (I + III + V + VII) | 545 069.00 | 292 066.00 | | 545 069.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 549 305.00 | 457 060.00 | | 549 305.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -4 236.00 | -164 993.00 | | -4 236.00 |
| |
| 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 | 564 396.00 | | 10.00 | 564 396.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 505.00 | |
I4 DECREASES Grand Total | | 2 348.00 | 562 058.00 | |
IO DECREASES Total including other intangible assets | | | 32 961.00 | |
IY DECREASES Total Tangible Fixed Assets | | 2 348.00 | 527 592.00 | |
KD ACQUISITIONS Total including other intangible assets | 32 961.00 | | | 32 961.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 529 941.00 | | | 529 941.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 495.00 | | 10.00 | 1 495.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 473 326.00 | 23 313.00 | 2 348.00 | 473 326.00 |
PE DEPRECIATION Total including other intangible assets | 1 980.00 | | | 1 980.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 471 346.00 | 23 313.00 | 2 348.00 | 471 346.00 |
| |
| 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 | 68 058.00 | 68 058.00 | | 68 058.00 |
8D Social Security and Other Social Organizations | 11 009.00 | 11 009.00 | | 11 009.00 |
8K Other liabilities (including liabilities related to repo transactions) | 21 368.00 | 21 368.00 | | 21 368.00 |
UY Staff and related accounts | 1 148.00 | 1 148.00 | | 1 148.00 |
VC Group and associates | 500.00 | 500.00 | | 500.00 |
VH Loans with a maturity of more than one year at origin | 250 000.00 | | 250 000.00 | 250 000.00 |
VI Group and Associates | 7 514.00 | 7 514.00 | | 7 514.00 |
VK Loans repaid during the year | 6 202.00 | | | 6 202.00 |
VP Miscellaneous | 964.00 | 964.00 | | 964.00 |
VQ Other Taxes, Duties, and Similar Debts | 407.00 | 407.00 | | 407.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 98 252.00 | 98 252.00 | | 98 252.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 100 863.00 | 100 863.00 | | 100 863.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 358 356.00 | 108 356.00 | 250 000.00 | 358 356.00 |
| |
| 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 | 19 763.00 | 15 438.00 | | 19 763.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 16 330.00 | 18 647.00 | | 16 330.00 |
ST Other accounts | 52 795.00 | 89 413.00 | | 52 795.00 |
XQ Rental, rental and co-ownership charges | 108 808.00 | 99 397.00 | | 108 808.00 |
YT Subcontracting | 53 111.00 | 34 299.00 | | 53 111.00 |
YW Business tax | 4 281.00 | 4 583.00 | | 4 281.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 24 044.00 | 20 021.00 | | 24 044.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 231 044.00 | 241 756.00 | | 231 044.00 |
| |
| 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 | 9.00 | | | 9.00 |
