| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 840.00 | 840.00 | | 840.00 |
AH Goodwill | 4 573.00 | | 4 573.00 | 4 573.00 |
AR Technical installations, industrial equipment and tools | 907.00 | 907.00 | | 907.00 |
AT Other tangible assets | 24 325.00 | 24 013.00 | 311.00 | 24 325.00 |
BH Other financial assets | 2 038.00 | | 2 038.00 | 2 038.00 |
BJ TOTAL (I) | 32 683.00 | 25 761.00 | 6 923.00 | 32 683.00 |
BT Goods | 5 556.00 | | 5 556.00 | 5 556.00 |
BX Customers and related accounts | 22 910.00 | 1 085.00 | 21 826.00 | 22 910.00 |
BZ Other receivables | 140 411.00 | | 140 411.00 | 140 411.00 |
CD Marketable securities | 200.00 | | 200.00 | 200.00 |
CF Cash and cash equivalents | 43 700.00 | | 43 700.00 | 43 700.00 |
CJ TOTAL (II) | 212 778.00 | 1 085.00 | 211 693.00 | 212 778.00 |
CO Grand total (0 to V) | 245 461.00 | 26 845.00 | 218 616.00 | 245 461.00 |
CR Shares due in more than one year | 2 570.00 | | | 2 570.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 622.00 | 7 622.00 | | 7 622.00 |
DD Legal reserve (1) | 762.00 | 762.00 | | 762.00 |
DG Other reserves | 43 666.00 | 60 226.00 | | 43 666.00 |
DH Retained earnings | -11 338.00 | -57 534.00 | | -11 338.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 14 734.00 | 46 196.00 | | 14 734.00 |
DL TOTAL (I) | 55 447.00 | 57 273.00 | | 55 447.00 |
DU Loans and Debts from Credit Institutions (3) | 57.00 | 54.00 | | 57.00 |
DV Miscellaneous Loans and Financial Debts (4) | 986.00 | | | 986.00 |
DX Trade payables and related accounts | 6 979.00 | 16 790.00 | | 6 979.00 |
DY Tax and social security liabilities | 17 733.00 | 25 423.00 | | 17 733.00 |
EA Other liabilities | 137 414.00 | 130 150.00 | | 137 414.00 |
EC TOTAL (IV) | 163 169.00 | 172 418.00 | | 163 169.00 |
EE Grand total (I to V) | 218 616.00 | 229 690.00 | | 218 616.00 |
EG Accrued income and payables due within one year | 163 169.00 | 172 418.00 | | 163 169.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 93 059.00 | | 93 059.00 | 93 059.00 |
FG Production sold - services | 171 994.00 | 66 968.00 | 238 962.00 | 171 994.00 |
FJ Net sales | 265 053.00 | 66 968.00 | 332 021.00 | 265 053.00 |
FQ Other income | | | 719.00 | |
FR Total operating income (I) | | | 332 740.00 | |
FS Purchases of goods (including customs duties) | | | 32 288.00 | |
FT Inventory change (goods) | | | 5 343.00 | |
FW Other purchases and external expenses | | | 190 997.00 | |
FX Taxes, duties, and similar payments | | | 3 163.00 | |
FY Salaries and Wages | | | 61 515.00 | |
FZ Social Security Contributions | | | 23 010.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 352.00 | |
GC Operating Expenses - Current Assets: Provisions | | | | |
GE Other Expenses | | | 77.00 | |
GF Total Operating Expenses (II) | | | 316 745.00 | |
GG - OPERATING RESULT (I - II) | | | 15 995.00 | |
GL Other interest and similar income | | | 5.00 | |
GP Total financial income (V) | | | 5.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 5.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 16 000.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 105.00 | 48.00 | | 105.00 |
HD Total exceptional income (VII) | 105.00 | 48.00 | | 105.00 |
HE Exceptional expenses on management operations | | 2 056.00 | | |
HH Total exceptional expenses (VIII) | | 2 056.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | 105.00 | -2 008.00 | | 105.00 |
HK Income tax | 1 371.00 | | | 1 371.00 |
HL TOTAL REVENUE (I + III + V + VII) | 332 850.00 | 345 115.00 | | 332 850.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 318 116.00 | 298 919.00 | | 318 116.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 14 734.00 | 46 196.00 | | 14 734.00 |
HP References: Equipment leasing | 7 528.00 | 7 528.00 | | 7 528.00 |
| |
| 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 | 32 683.00 | | | 32 683.00 |
I3 DECREASES Total Financial Fixed Assets | | | 2 038.00 | |
I4 DECREASES Grand Total | | | 32 683.00 | |
IO DECREASES Total including other intangible assets | | | 5 413.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 25 232.00 | |
KD ACQUISITIONS Total including other intangible assets | 5 413.00 | | | 5 413.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 25 232.00 | | | 25 232.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 038.00 | | | 2 038.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 25 409.00 | 352.00 | | 25 409.00 |
PE DEPRECIATION Total including other intangible assets | 840.00 | | | 840.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 24 569.00 | 352.00 | | 24 569.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6T Receivables | 1 085.00 | | | 1 085.00 |
7B Total provisions for depreciation | 1 085.00 | | | 1 085.00 |
7C Grand total | 1 085.00 | | | 1 085.00 |
| |
| 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 | 6 979.00 | 6 979.00 | | 6 979.00 |
8C Staff and Related Accounts | 6 621.00 | 6 621.00 | | 6 621.00 |
8D Social Security and Other Social Organizations | 8 324.00 | 8 324.00 | | 8 324.00 |
8E Income Taxes | 1 371.00 | 1 371.00 | | 1 371.00 |
8K Other liabilities (including liabilities related to repo transactions) | 137 414.00 | 137 414.00 | | 137 414.00 |
UT Other financial assets | 2 038.00 | | 2 038.00 | 2 038.00 |
UX Other trade receivables | 20 340.00 | 20 340.00 | | 20 340.00 |
VA Doubtful or disputed receivables | 2 570.00 | | 2 570.00 | 2 570.00 |
VB VAT | 1 681.00 | 1 681.00 | | 1 681.00 |
VG Loans with a maturity of up to one year at origin | 57.00 | 57.00 | | 57.00 |
VI Group and Associates | 986.00 | 986.00 | | 986.00 |
VM Income taxes | 3 560.00 | 3 560.00 | | 3 560.00 |
VQ Other Taxes, Duties, and Similar Debts | 1 403.00 | 1 403.00 | | 1 403.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 135 170.00 | 135 170.00 | | 135 170.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 165 359.00 | 160 751.00 | 4 608.00 | 165 359.00 |
VW VAT | 14.00 | 14.00 | | 14.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 163 169.00 | 163 169.00 | | 163 169.00 |
