| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AA Uncalled Subscribed Capital | 17 496.00 | | 17 496.00 | 17 496.00 |
BJ TOTAL (I) | 18 849 391.00 | | 18 849 391.00 | 18 849 391.00 |
BX Customers and related accounts | 1 579 216.00 | | 1 579 216.00 | 1 579 216.00 |
BZ Other receivables | 2 517 871.00 | | 2 517 871.00 | 2 517 871.00 |
CF Cash and cash equivalents | 12 248.00 | | 12 248.00 | 12 248.00 |
CJ TOTAL (II) | 4 109 335.00 | | 4 109 335.00 | 4 109 335.00 |
CO Grand total (0 to V) | 22 976 222.00 | | 22 976 222.00 | 22 976 222.00 |
CU Other investments | 18 849 391.00 | | 18 849 391.00 | 18 849 391.00 |
CX Development or Research and Development Expenses | 7.00 | 8.00 | | 7.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 18 650 328.00 | 18 700 608.00 | | 18 650 328.00 |
DB Share, merger, contribution premiums, etc. | 194 010.00 | 194 010.00 | | 194 010.00 |
DD Legal reserve (1) | 355 346.00 | 331 871.00 | | 355 346.00 |
DG Other reserves | 338 801.00 | 323 262.00 | | 338 801.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 1 715 311.00 | 1 569 347.00 | | 1 715 311.00 |
DL TOTAL (I) | 21 253 796.00 | 21 119 098.00 | | 21 253 796.00 |
DX Trade payables and related accounts | 1 606 302.00 | 2 122 659.00 | | 1 606 302.00 |
DY Tax and social security liabilities | 116 124.00 | 146 617.00 | | 116 124.00 |
EC TOTAL (IV) | 1 722 426.00 | 2 269 276.00 | | 1 722 426.00 |
EE Grand total (I to V) | 22 976 222.00 | 23 388 374.00 | | 22 976 222.00 |
EG Accrued income and payables due within one year | 1 722 426.00 | 2 269 276.00 | | 1 722 426.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 50 210 680.00 | | 50 210 680.00 | 50 210 680.00 |
FG Production sold - services | 299 332.00 | | 299 332.00 | 299 332.00 |
FJ Net sales | 50 510 012.00 | | 50 510 012.00 | 50 510 012.00 |
FQ Other income | | | 297.00 | |
FR Total operating income (I) | | | 50 510 309.00 | |
FS Purchases of goods (including customs duties) | | | 49 676 676.00 | |
FW Other purchases and external expenses | | | 401 009.00 | |
GE Other Expenses | | | 2.00 | |
GF Total Operating Expenses (II) | | | 50 077 687.00 | |
GG - OPERATING RESULT (I - II) | | | 432 622.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 1 349 270.00 | |
GL Other interest and similar income | | | 1 835.00 | |
GP Total financial income (V) | | | 1 351 105.00 | |
GR Interest and similar expenses | | | 18.00 | |
GU Total financial expenses (VI) | | | 18.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 1 351 087.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 1 783 709.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 68 604.00 | 639 912.00 | | 68 604.00 |
HD Total exceptional income (VII) | 68 604.00 | 639 912.00 | | 68 604.00 |
HF Exceptional expenses on capital transactions | 68 604.00 | 639 912.00 | | 68 604.00 |
HH Total exceptional expenses (VIII) | 68 604.00 | 639 912.00 | | 68 604.00 |
HK Income tax | 68 398.00 | 77 671.00 | | 68 398.00 |
HL TOTAL REVENUE (I + III + V + VII) | 51 930 018.00 | 59 393 809.00 | | 51 930 018.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 50 214 707.00 | 57 824 462.00 | | 50 214 707.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 1 715 311.00 | 1 569 347.00 | | 1 715 311.00 |
| |
| 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 | 18 917 995.00 | | | 18 917 995.00 |
I3 DECREASES Total Financial Fixed Assets | | 68 604.00 | 18 849 391.00 | |
I4 DECREASES Grand Total | | 68 604.00 | 18 849 391.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 18 917 995.00 | | | 18 917 995.00 |
| |
| 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 | 1 606 302.00 | 1 606 302.00 | | 1 606 302.00 |
8E Income Taxes | 245.00 | 245.00 | | 245.00 |
UX Other trade receivables | 1 579 216.00 | | | 1 579 216.00 |
VB VAT | 86 111.00 | | | 86 111.00 |
VC Group and associates | 2 431 760.00 | | | 2 431 760.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 4 097 087.00 | 4 097 087.00 | | 4 097 087.00 |
VW VAT | 115 879.00 | 115 879.00 | | 115 879.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 722 426.00 | 1 722 426.00 | | 1 722 426.00 |
| |
| 11 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
SS Intermediary remuneration and fees (excluding retrocessions) | 137 522.00 | 149 453.00 | | 137 522.00 |
ST Other accounts | 188 456.00 | 312 819.00 | | 188 456.00 |
YT Subcontracting | 30 577.00 | 26 336.00 | | 30 577.00 |
YU External personnel | 44 454.00 | 46 376.00 | | 44 454.00 |
YY Amount of VAT collected | 5 112 632.00 | 6 430 516.00 | | 5 112 632.00 |
YZ Total deductible VAT on goods and services | 5 090 606.00 | 6 399 478.00 | | 5 090 606.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 401 009.00 | 534 984.00 | | 401 009.00 |
