| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 1 448.00 | 1 448.00 | | 1 448.00 |
AH Goodwill | 76 225.00 | | 76 225.00 | 76 225.00 |
AR Technical installations, industrial equipment and tools | 38 634.00 | 33 653.00 | 4 981.00 | 38 634.00 |
AT Other tangible assets | 224 770.00 | 188 318.00 | 36 452.00 | 224 770.00 |
BD Other fixed assets | 12 793.00 | | 12 793.00 | 12 793.00 |
BH Other financial assets | 488.00 | | 488.00 | 488.00 |
BJ TOTAL (I) | 354 358.00 | 223 419.00 | 130 938.00 | 354 358.00 |
BL Raw materials, supplies | 1 475.00 | | 1 475.00 | 1 475.00 |
BT Goods | 71 087.00 | | 71 087.00 | 71 087.00 |
BV Advances and down payments on orders | 297.00 | | 297.00 | 297.00 |
BX Customers and related accounts | 14 842.00 | | 14 842.00 | 14 842.00 |
BZ Other receivables | 231 707.00 | | 231 707.00 | 231 707.00 |
CF Cash and cash equivalents | 1 641.00 | | 1 641.00 | 1 641.00 |
CH Prepaid expenses | 4 928.00 | | 4 928.00 | 4 928.00 |
CJ TOTAL (II) | 325 977.00 | | 325 977.00 | 325 977.00 |
CO Grand total (0 to V) | 680 335.00 | 223 419.00 | 456 916.00 | 680 335.00 |
CP Shares due in less than one year | 488.00 | | | 488.00 |
| |
| 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 | 328 219.00 | 314 982.00 | | 328 219.00 |
DH Retained earnings | | 6 300.00 | | |
DI RESULTS FOR THE YEAR (Profit or Loss) | -25 485.00 | 6 937.00 | | -25 485.00 |
DK Regulated provisions | 141.00 | 179.00 | | 141.00 |
DL TOTAL (I) | 311 675.00 | 337 199.00 | | 311 675.00 |
DU Loans and Debts from Credit Institutions (3) | 5 269.00 | 9 355.00 | | 5 269.00 |
DX Trade payables and related accounts | 105 044.00 | 105 822.00 | | 105 044.00 |
DY Tax and social security liabilities | 34 927.00 | 39 717.00 | | 34 927.00 |
EC TOTAL (IV) | 145 240.00 | 154 894.00 | | 145 240.00 |
EE Grand total (I to V) | 456 916.00 | 492 092.00 | | 456 916.00 |
EG Accrued income and payables due within one year | 144 173.00 | 149 629.00 | | 144 173.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 1 381 851.00 | | 1 381 851.00 | 1 381 851.00 |
FG Production sold - services | 1 509.00 | | 1 509.00 | 1 509.00 |
FJ Net sales | 1 383 359.00 | | 1 383 359.00 | 1 383 359.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 2 002.00 | |
FQ Other income | | | 970.00 | |
FR Total operating income (I) | | | 1 386 331.00 | |
FS Purchases of goods (including customs duties) | | | 951 534.00 | |
FT Inventory change (goods) | | | -1 293.00 | |
FU Purchases of raw materials and other supplies | | | 9 579.00 | |
FV Inventory change (raw materials and supplies) | | | -754.00 | |
FW Other purchases and external expenses | | | 243 953.00 | |
FX Taxes, duties, and similar payments | | | 4 035.00 | |
FY Salaries and Wages | | | 138 685.00 | |
FZ Social Security Contributions | | | 43 020.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 25 509.00 | |
GE Other Expenses | | | 497.00 | |
GF Total Operating Expenses (II) | | | 1 414 765.00 | |
GG - OPERATING RESULT (I - II) | | | -28 434.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 11.00 | |
GL Other interest and similar income | | | 4 195.00 | |
GP Total financial income (V) | | | 4 206.00 | |
GR Interest and similar expenses | | | 239.00 | |
GU Total financial expenses (VI) | | | 239.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 3 967.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -24 467.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 2 002.00 | 2 002.00 | | 2 002.00 |
A4 Equity method investments | 424.00 | 423.00 | | 424.00 |
HB Exceptional income from capital transactions | | 6 867.00 | | |
HC Reversals of provisions and transfers of expenses | 38.00 | | | 38.00 |
HD Total exceptional income (VII) | 38.00 | 6 867.00 | | 38.00 |
HE Exceptional expenses on management operations | 45.00 | 90.00 | | 45.00 |
HF Exceptional expenses on capital transactions | 1 011.00 | 9 423.00 | | 1 011.00 |
HG Exceptional depreciation and provisions | | 341.00 | | |
HH Total exceptional expenses (VIII) | 1 056.00 | 9 854.00 | | 1 056.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -1 018.00 | -2 987.00 | | -1 018.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 390 575.00 | 1 436 138.00 | | 1 390 575.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 416 061.00 | 1 429 201.00 | | 1 416 061.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -25 485.00 | 6 937.00 | | -25 485.00 |
HP References: Equipment leasing | 3 417.00 | 3 454.00 | | 3 417.00 |
| |
| 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 | 352 067.00 | | 3 591.00 | 352 067.00 |
I3 DECREASES Total Financial Fixed Assets | | | 13 281.00 | |
I4 DECREASES Grand Total | | 1 300.00 | 354 358.00 | |
IO DECREASES Total including other intangible assets | | | 77 672.00 | |
IY DECREASES Total Tangible Fixed Assets | | 1 300.00 | 263 405.00 | |
KD ACQUISITIONS Total including other intangible assets | 77 672.00 | | | 77 672.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 261 290.00 | | 3 415.00 | 261 290.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 13 105.00 | | 176.00 | 13 105.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 198 199.00 | 25 509.00 | 289.00 | 198 199.00 |
PE DEPRECIATION Total including other intangible assets | 1 448.00 | | | 1 448.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 196 752.00 | 25 509.00 | 289.00 | 196 752.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 179.00 | | 38.00 | 179.00 |
7C Grand total | 179.00 | | 38.00 | 179.00 |
UJ - Exceptional | | | 38.00 | |
| |
| 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 | 105 044.00 | 105 044.00 | | 105 044.00 |
8C Staff and Related Accounts | 17 565.00 | 17 565.00 | | 17 565.00 |
8D Social Security and Other Social Organizations | 15 655.00 | 15 655.00 | | 15 655.00 |
UT Other financial assets | 488.00 | 488.00 | | 488.00 |
UX Other trade receivables | 14 842.00 | | | 14 842.00 |
VB VAT | 5 255.00 | | | 5 255.00 |
VC Group and associates | 212 020.00 | | | 212 020.00 |
VG Loans with a maturity of up to one year at origin | 4.00 | 4.00 | | 4.00 |
VH Loans with a maturity of more than one year at origin | 5 265.00 | 4 197.00 | 1 068.00 | 5 265.00 |
VK Loans repaid during the year | 4 082.00 | | | 4 082.00 |
VM Income taxes | 8 179.00 | | | 8 179.00 |
VP Miscellaneous | 6 099.00 | | | 6 099.00 |
VQ Other Taxes, Duties, and Similar Debts | 1 559.00 | 1 559.00 | | 1 559.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 155.00 | | | 155.00 |
VS Prepaid expenses | 4 928.00 | | | 4 928.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 251 965.00 | 251 965.00 | | 251 965.00 |
VW VAT | 148.00 | 148.00 | | 148.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 145 240.00 | 144 173.00 | 1 068.00 | 145 240.00 |
| |
| 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 | 2 042.00 | 1 963.00 | | 2 042.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 13 520.00 | 13 551.00 | | 13 520.00 |
ST Other accounts | 75 782.00 | 74 248.00 | | 75 782.00 |
XQ Rental, rental and co-ownership charges | 34 150.00 | 34 509.00 | | 34 150.00 |
YQ Equipment leasing commitment | 12 786.00 | 11 518.00 | | 12 786.00 |
YT Subcontracting | 36 501.00 | 31 007.00 | | 36 501.00 |
YU External personnel | 84 000.00 | 84 000.00 | | 84 000.00 |
YW Business tax | 1 993.00 | 1 996.00 | | 1 993.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 4 035.00 | 3 959.00 | | 4 035.00 |
YY Amount of VAT collected | 111 876.00 | 114 860.00 | | 111 876.00 |
YZ Total deductible VAT on goods and services | 121 604.00 | 120 619.00 | | 121 604.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 243 953.00 | 237 315.00 | | 243 953.00 |
