| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 115 019.00 | | 115 019.00 | 115 019.00 |
AJ Other Intangible Assets | 13 348.00 | 13 348.00 | | 13 348.00 |
AT Other tangible assets | 40 171.00 | 32 576.00 | 7 594.00 | 40 171.00 |
BH Other financial assets | 928.00 | | 928.00 | 928.00 |
BJ TOTAL (I) | 175 242.00 | 45 924.00 | 129 318.00 | 175 242.00 |
BX Customers and related accounts | 7 111.00 | | 7 111.00 | 7 111.00 |
BZ Other receivables | 52 846.00 | | 52 846.00 | 52 846.00 |
CF Cash and cash equivalents | 1 662 824.00 | | 1 662 824.00 | 1 662 824.00 |
CH Prepaid expenses | 168.00 | | 168.00 | 168.00 |
CJ TOTAL (II) | 1 722 949.00 | | 1 722 949.00 | 1 722 949.00 |
CO Grand total (0 to V) | 1 898 191.00 | 45 924.00 | 1 852 267.00 | 1 898 191.00 |
CU Other investments | 5 777.00 | | 5 777.00 | 5 777.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 110 400.00 | 110 400.00 | | 110 400.00 |
DD Legal reserve (1) | 1 040.00 | 1 040.00 | | 1 040.00 |
DH Retained earnings | -17 798.00 | -35 928.00 | | -17 798.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 20 578.00 | 18 130.00 | | 20 578.00 |
DL TOTAL (I) | 114 220.00 | 93 642.00 | | 114 220.00 |
DP Provisions for Risks | | 50 000.00 | | |
DR TOTAL (IV) | | 50 000.00 | | |
DU Loans and Debts from Credit Institutions (3) | 163.00 | 150.00 | | 163.00 |
DV Miscellaneous Loans and Financial Debts (4) | 27.00 | 30 324.00 | | 27.00 |
DX Trade payables and related accounts | 27 681.00 | 37 203.00 | | 27 681.00 |
DY Tax and social security liabilities | 51 303.00 | 41 976.00 | | 51 303.00 |
EA Other liabilities | 1 658 874.00 | 1 386 331.00 | | 1 658 874.00 |
EC TOTAL (IV) | 1 738 048.00 | 1 495 984.00 | | 1 738 048.00 |
EE Grand total (I to V) | 1 852 267.00 | 1 639 626.00 | | 1 852 267.00 |
EG Accrued income and payables due within one year | 1 738 048.00 | 1 495 984.00 | | 1 738 048.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 163.00 | 150.00 | | 163.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 557 620.00 | | 557 620.00 | 557 620.00 |
FJ Net sales | 557 620.00 | | 557 620.00 | 557 620.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 1 098.00 | |
FQ Other income | | | 8.00 | |
FR Total operating income (I) | | | 558 726.00 | |
FW Other purchases and external expenses | | | 328 862.00 | |
FX Taxes, duties, and similar payments | | | 10 729.00 | |
FY Salaries and Wages | | | 144 935.00 | |
FZ Social Security Contributions | | | 40 309.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 2 384.00 | |
GE Other Expenses | | | 2.00 | |
GF Total Operating Expenses (II) | | | 527 221.00 | |
GG - OPERATING RESULT (I - II) | | | 31 506.00 | |
GR Interest and similar expenses | | | 527.00 | |
GU Total financial expenses (VI) | | | 527.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -527.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 30 978.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 1 098.00 | 937.00 | | 1 098.00 |
HA Exceptional income from management transactions | 43 830.00 | | | 43 830.00 |
HB Exceptional income from capital transactions | 40 000.00 | | | 40 000.00 |
HC Reversals of provisions and transfers of expenses | 50 000.00 | | | 50 000.00 |
HD Total exceptional income (VII) | 133 830.00 | | | 133 830.00 |
HE Exceptional expenses on management operations | 20 913.00 | | | 20 913.00 |
HF Exceptional expenses on capital transactions | 121 700.00 | | | 121 700.00 |
HG Exceptional depreciation and provisions | 1 617.00 | 50 000.00 | | 1 617.00 |
HH Total exceptional expenses (VIII) | 144 230.00 | 50 000.00 | | 144 230.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -10 400.00 | -50 000.00 | | -10 400.00 |
HL TOTAL REVENUE (I + III + V + VII) | 692 556.00 | 616 064.00 | | 692 556.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 671 978.00 | 597 934.00 | | 671 978.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 20 578.00 | 18 130.00 | | 20 578.00 |
| |
| 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 | 290 285.00 | 3 630.00 | | 290 285.00 |
I3 DECREASES Total Financial Fixed Assets | | 2 115.00 | 6 705.00 | |
I4 DECREASES Grand Total | | 118 673.00 | 175 242.00 | |
IO DECREASES Total including other intangible assets | | 91 700.00 | 128 367.00 | |
IY DECREASES Total Tangible Fixed Assets | | 24 858.00 | 40 171.00 | |
KD ACQUISITIONS Total including other intangible assets | 220 067.00 | | | 220 067.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 61 398.00 | 3 630.00 | | 61 398.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 8 820.00 | | | 8 820.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 66 780.00 | 4 001.00 | 24 858.00 | 66 780.00 |
PE DEPRECIATION Total including other intangible assets | 13 348.00 | | | 13 348.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 53 433.00 | 4 001.00 | 24 858.00 | 53 433.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
5Z Total provisions for risks and expenses | 50 000.00 | | 50 000.00 | 50 000.00 |
7C Grand total | 50 000.00 | | 50 000.00 | 50 000.00 |
UJ - Exceptional | | | 50 000.00 | |
| |
| 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 | 27 681.00 | 27 681.00 | | 27 681.00 |
8C Staff and Related Accounts | 15 809.00 | 15 809.00 | | 15 809.00 |
8D Social Security and Other Social Organizations | 28 240.00 | 28 240.00 | | 28 240.00 |
8K Other liabilities (including liabilities related to repo transactions) | 1 658 874.00 | 1 658 874.00 | | 1 658 874.00 |
UT Other financial assets | 928.00 | | | 928.00 |
UX Other trade receivables | 7 111.00 | | | 7 111.00 |
VB VAT | 427.00 | | | 427.00 |
VC Group and associates | 43 676.00 | | | 43 676.00 |
VG Loans with a maturity of up to one year at origin | 163.00 | 163.00 | | 163.00 |
VI Group and Associates | 27.00 | 27.00 | | 27.00 |
VM Income taxes | 8 669.00 | | | 8 669.00 |
VQ Other Taxes, Duties, and Similar Debts | 261.00 | 261.00 | | 261.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 75.00 | | | 75.00 |
VS Prepaid expenses | 168.00 | | | 168.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 61 053.00 | 60 125.00 | 928.00 | 61 053.00 |
VW VAT | 6 992.00 | 6 992.00 | | 6 992.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 738 048.00 | 1 738 048.00 | | 1 738 048.00 |
| |
| 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 | 7 205.00 | 7 727.00 | | 7 205.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 52 069.00 | 74 158.00 | | 52 069.00 |
ST Other accounts | 235 372.00 | 227 977.00 | | 235 372.00 |
XQ Rental, rental and co-ownership charges | 41 421.00 | 33 720.00 | | 41 421.00 |
YP Average staff number | 5.00 | 5.00 | | 5.00 |
YW Business tax | 3 524.00 | 3 507.00 | | 3 524.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 10 729.00 | 11 234.00 | | 10 729.00 |
YY Amount of VAT collected | 111 226.00 | 122 744.00 | | 111 226.00 |
YZ Total deductible VAT on goods and services | 53 065.00 | 52 179.00 | | 53 065.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 328 862.00 | 335 855.00 | | 328 862.00 |
