| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 100 000.00 | | 100 000.00 | 100 000.00 |
AT Other tangible assets | 136 634.00 | 129 949.00 | 6 686.00 | 136 634.00 |
BH Other financial assets | 3 105.00 | | 3 105.00 | 3 105.00 |
BJ TOTAL (I) | 239 739.00 | 129 949.00 | 109 791.00 | 239 739.00 |
BT Goods | 916.00 | | 916.00 | 916.00 |
BZ Other receivables | 4 864.00 | | 4 864.00 | 4 864.00 |
CF Cash and cash equivalents | 28 589.00 | | 28 589.00 | 28 589.00 |
CJ TOTAL (II) | 34 369.00 | | 34 369.00 | 34 369.00 |
CO Grand total (0 to V) | 274 109.00 | 129 949.00 | 144 160.00 | 274 109.00 |
CP Shares due in less than one year | 3 105.00 | | | 3 105.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 000.00 | 7 000.00 | | 7 000.00 |
DH Retained earnings | -62 605.00 | -82 454.00 | | -62 605.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 11 525.00 | 19 849.00 | | 11 525.00 |
DL TOTAL (I) | -44 081.00 | -55 605.00 | | -44 081.00 |
DV Miscellaneous Loans and Financial Debts (4) | 178 567.00 | 181 558.00 | | 178 567.00 |
DW Advances and down payments received on current orders | | 495.00 | | |
DX Trade payables and related accounts | 5 367.00 | 16 942.00 | | 5 367.00 |
DY Tax and social security liabilities | 4 307.00 | 4 635.00 | | 4 307.00 |
EC TOTAL (IV) | 188 240.00 | 203 630.00 | | 188 240.00 |
EE Grand total (I to V) | 144 160.00 | 148 025.00 | | 144 160.00 |
EG Accrued income and payables due within one year | 188 240.00 | 203 630.00 | | 188 240.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 40 395.00 | | 40 395.00 | 40 395.00 |
FJ Net sales | 40 395.00 | | 40 395.00 | 40 395.00 |
FO Operating subsidies | | | 38 895.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | | |
FR Total operating income (I) | | | 79 295.00 | |
FS Purchases of goods (including customs duties) | | | | |
FT Inventory change (goods) | | | -374.00 | |
FU Purchases of raw materials and other supplies | | | 44.00 | |
FW Other purchases and external expenses | | | 41 930.00 | |
FX Taxes, duties, and similar payments | | | 1 263.00 | |
FY Salaries and Wages | | | 20 312.00 | |
FZ Social Security Contributions | | | 2 644.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 2 182.00 | |
GE Other Expenses | | | 686.00 | |
GF Total Operating Expenses (II) | | | 68 687.00 | |
GG - OPERATING RESULT (I - II) | | | 10 608.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 10 608.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | | 15 622.00 | | |
A4 Equity method investments | 686.00 | 562.00 | | 686.00 |
HA Exceptional income from management transactions | 917.00 | | | 917.00 |
HD Total exceptional income (VII) | 917.00 | | | 917.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 917.00 | | | 917.00 |
HL TOTAL REVENUE (I + III + V + VII) | 80 211.00 | 81 112.00 | | 80 211.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 68 687.00 | 61 264.00 | | 68 687.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 11 525.00 | 19 849.00 | | 11 525.00 |
| |
| 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 | 239 739.00 | | | 239 739.00 |
I3 DECREASES Total Financial Fixed Assets | | | 3 105.00 | |
I4 DECREASES Grand Total | | | 239 739.00 | |
IO DECREASES Total including other intangible assets | | | 100 000.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 136 634.00 | |
KD ACQUISITIONS Total including other intangible assets | 100 000.00 | | | 100 000.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 136 634.00 | | | 136 634.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 3 105.00 | | | 3 105.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 127 767.00 | 2 182.00 | | 127 767.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 127 767.00 | 2 182.00 | | 127 767.00 |
| |
| 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 | 5 367.00 | 5 367.00 | | 5 367.00 |
8D Social Security and Other Social Organizations | 1 394.00 | 1 394.00 | | 1 394.00 |
UT Other financial assets | 3 105.00 | 3 105.00 | | 3 105.00 |
VB VAT | 262.00 | 262.00 | | 262.00 |
VI Group and Associates | 178 567.00 | 178 567.00 | | 178 567.00 |
VP Miscellaneous | 3 261.00 | 3 261.00 | | 3 261.00 |
VQ Other Taxes, Duties, and Similar Debts | 2 062.00 | 2 062.00 | | 2 062.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 1 341.00 | 1 341.00 | | 1 341.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 7 969.00 | 7 969.00 | | 7 969.00 |
VW VAT | 851.00 | 851.00 | | 851.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 188 240.00 | 188 240.00 | | 188 240.00 |
| |
| 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 | 317.00 | 875.00 | | 317.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 2 613.00 | 2 558.00 | | 2 613.00 |
ST Other accounts | 8 432.00 | 8 015.00 | | 8 432.00 |
XQ Rental, rental and co-ownership charges | 30 886.00 | 23 343.00 | | 30 886.00 |
YT Subcontracting | | 950.00 | | |
YW Business tax | 946.00 | 607.00 | | 946.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 1 263.00 | 1 482.00 | | 1 263.00 |
YY Amount of VAT collected | 8 079.00 | 8 572.00 | | 8 079.00 |
YZ Total deductible VAT on goods and services | 1 821.00 | 1 749.00 | | 1 821.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 41 930.00 | 34 866.00 | | 41 930.00 |
