| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 116 000.00 | | 116 000.00 | 116 000.00 |
AP Buildings | 1 860.00 | 767.00 | 1 093.00 | 1 860.00 |
AT Other tangible assets | 21 440.00 | 16 305.00 | 5 134.00 | 21 440.00 |
BH Other financial assets | 10 581.00 | | 10 581.00 | 10 581.00 |
BJ TOTAL (I) | 149 881.00 | 17 072.00 | 132 808.00 | 149 881.00 |
BX Customers and related accounts | 56 000.00 | | 56 000.00 | 56 000.00 |
BZ Other receivables | 4 691.00 | | 4 691.00 | 4 691.00 |
CD Marketable securities | 16 447.00 | | 16 447.00 | 16 447.00 |
CF Cash and cash equivalents | 83 480.00 | | 83 480.00 | 83 480.00 |
CH Prepaid expenses | 2 354.00 | | 2 354.00 | 2 354.00 |
CJ TOTAL (II) | 162 971.00 | | 162 971.00 | 162 971.00 |
CO Grand total (0 to V) | 312 852.00 | 17 072.00 | 295 780.00 | 312 852.00 |
CP Shares due in less than one year | 10 581.00 | | | 10 581.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 9 000.00 | 9 000.00 | | 9 000.00 |
DD Legal reserve (1) | 900.00 | 900.00 | | 900.00 |
DH Retained earnings | 28 298.00 | 17 999.00 | | 28 298.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 11 089.00 | 10 298.00 | | 11 089.00 |
DL TOTAL (I) | 49 287.00 | 38 198.00 | | 49 287.00 |
DU Loans and Debts from Credit Institutions (3) | 47 373.00 | 105 291.00 | | 47 373.00 |
DV Miscellaneous Loans and Financial Debts (4) | 417.00 | 417.00 | | 417.00 |
DX Trade payables and related accounts | 10 985.00 | 9 271.00 | | 10 985.00 |
DY Tax and social security liabilities | 24 562.00 | 30 503.00 | | 24 562.00 |
EA Other liabilities | 163 156.00 | 88 406.00 | | 163 156.00 |
EC TOTAL (IV) | 246 493.00 | 233 888.00 | | 246 493.00 |
EE Grand total (I to V) | 295 780.00 | 272 086.00 | | 295 780.00 |
EG Accrued income and payables due within one year | 222 316.00 | 159 283.00 | | 222 316.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | | 16 785.00 | | |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 148 039.00 | | 148 039.00 | 148 039.00 |
FJ Net sales | 148 039.00 | | 148 038.00 | 148 039.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | | |
FQ Other income | | | | |
FR Total operating income (I) | | | 148 039.00 | |
FW Other purchases and external expenses | | | 80 457.00 | |
FX Taxes, duties, and similar payments | | | 2 204.00 | |
FY Salaries and Wages | | | 50 768.00 | |
FZ Social Security Contributions | | | -3 854.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 2 075.00 | |
GE Other Expenses | | | 87.00 | |
GF Total Operating Expenses (II) | | | 131 738.00 | |
GG - OPERATING RESULT (I - II) | | | 16 302.00 | |
GR Interest and similar expenses | | | 3 421.00 | |
GU Total financial expenses (VI) | | | 3 421.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -3 421.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 12 881.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | | 484.00 | | |
A2 TOTAL ASSETS | -6 351.00 | 12 441.00 | | -6 351.00 |
HA Exceptional income from management transactions | | 1 266.00 | | |
HB Exceptional income from capital transactions | | 414.00 | | |
HD Total exceptional income (VII) | | 1 680.00 | | |
HE Exceptional expenses on management operations | 45.00 | 1 650.00 | | 45.00 |
HH Total exceptional expenses (VIII) | 45.00 | 1 650.00 | | 45.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -45.00 | 30.00 | | -45.00 |
HK Income tax | 1 747.00 | 1 300.00 | | 1 747.00 |
HL TOTAL REVENUE (I + III + V + VII) | 148 039.00 | 167 223.00 | | 148 039.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 136 950.00 | 156 925.00 | | 136 950.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 11 089.00 | 10 298.00 | | 11 089.00 |
| |
| 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 | 149 881.00 | | | 149 881.00 |
I3 DECREASES Total Financial Fixed Assets | | | 10 581.00 | |
I4 DECREASES Grand Total | | | 149 881.00 | |
IO DECREASES Total including other intangible assets | | | 116 000.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 23 300.00 | |
KD ACQUISITIONS Total including other intangible assets | 116 000.00 | | | 116 000.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 23 300.00 | | | 23 300.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 10 581.00 | | | 10 581.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 14 997.00 | 2 075.00 | | 14 997.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 14 997.00 | 2 075.00 | | 14 997.00 |
| |
| 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 | 10 985.00 | 10 985.00 | | 10 985.00 |
8C Staff and Related Accounts | 1 274.00 | 1 274.00 | | 1 274.00 |
8D Social Security and Other Social Organizations | 4 255.00 | 4 255.00 | | 4 255.00 |
8K Other liabilities (including liabilities related to repo transactions) | 163 156.00 | 163 156.00 | | 163 156.00 |
UT Other financial assets | 10 581.00 | 10 581.00 | | 10 581.00 |
UX Other trade receivables | 56 000.00 | | | 56 000.00 |
VB VAT | 920.00 | | | 920.00 |
VG Loans with a maturity of up to one year at origin | 71.00 | 71.00 | | 71.00 |
VH Loans with a maturity of more than one year at origin | 48 677.00 | 23 125.00 | 25 553.00 | 48 677.00 |
VI Group and Associates | 417.00 | 417.00 | | 417.00 |
VK Loans repaid during the year | 13 773.00 | | | 13 773.00 |
VM Income taxes | 956.00 | | | 956.00 |
VQ Other Taxes, Duties, and Similar Debts | 225.00 | 225.00 | | 225.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 2 815.00 | | | 2 815.00 |
VS Prepaid expenses | 2 354.00 | | | 2 354.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 73 626.00 | 73 626.00 | | 73 626.00 |
VW VAT | 18 807.00 | 18 807.00 | | 18 807.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 247 868.00 | 222 316.00 | 25 553.00 | 247 868.00 |
| |
| 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 | 225.00 | 3 239.00 | | 225.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 13 790.00 | 5 663.00 | | 13 790.00 |
ST Other accounts | 25 564.00 | 36 064.00 | | 25 564.00 |
XQ Rental, rental and co-ownership charges | 40 718.00 | 49 383.00 | | 40 718.00 |
YP Average staff number | 1.00 | | | 1.00 |
YT Subcontracting | 385.00 | | | 385.00 |
YW Business tax | 1 979.00 | 1 950.00 | | 1 979.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 2 204.00 | 5 189.00 | | 2 204.00 |
YY Amount of VAT collected | 23 475.00 | | | 23 475.00 |
YZ Total deductible VAT on goods and services | 10 572.00 | | | 10 572.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 80 457.00 | 91 110.00 | | 80 457.00 |
