| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 60.00 | 60.00 | | 60.00 |
AH Goodwill | 159 000.00 | | 159 000.00 | 159 000.00 |
AT Other tangible assets | 128 191.00 | 39 497.00 | 88 694.00 | 128 191.00 |
BH Other financial assets | 55.00 | | 55.00 | 55.00 |
BJ TOTAL (I) | 287 306.00 | 39 557.00 | 247 749.00 | 287 306.00 |
BT Goods | 145 836.00 | 1 468.00 | 144 368.00 | 145 836.00 |
BZ Other receivables | 3 543.00 | | 3 543.00 | 3 543.00 |
CF Cash and cash equivalents | 167 282.00 | | 167 282.00 | 167 282.00 |
CH Prepaid expenses | 6 651.00 | | 6 651.00 | 6 651.00 |
CJ TOTAL (II) | 323 313.00 | 1 468.00 | 321 845.00 | 323 313.00 |
CO Grand total (0 to V) | 610 619.00 | 41 025.00 | 569 594.00 | 610 619.00 |
CP Shares due in less than one year | 55.00 | | | 55.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 200 000.00 | 200 000.00 | | 200 000.00 |
DD Legal reserve (1) | 20 000.00 | 20 000.00 | | 20 000.00 |
DG Other reserves | 203 857.00 | 187 042.00 | | 203 857.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 39 128.00 | 36 815.00 | | 39 128.00 |
DL TOTAL (I) | 462 985.00 | 443 857.00 | | 462 985.00 |
DU Loans and Debts from Credit Institutions (3) | 35 358.00 | 47 029.00 | | 35 358.00 |
DV Miscellaneous Loans and Financial Debts (4) | 37 828.00 | 25 678.00 | | 37 828.00 |
DX Trade payables and related accounts | 14 899.00 | 16 603.00 | | 14 899.00 |
DY Tax and social security liabilities | 18 509.00 | 18 196.00 | | 18 509.00 |
EA Other liabilities | 15.00 | 20.00 | | 15.00 |
EC TOTAL (IV) | 106 610.00 | 107 526.00 | | 106 610.00 |
EE Grand total (I to V) | 569 594.00 | 551 383.00 | | 569 594.00 |
EG Accrued income and payables due within one year | 83 391.00 | 72 252.00 | | 83 391.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 436 057.00 | | 436 057.00 | 436 057.00 |
FJ Net sales | 436 057.00 | | 436 057.00 | 436 057.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 7 242.00 | |
FQ Other income | | | 6.00 | |
FR Total operating income (I) | | | 443 305.00 | |
FS Purchases of goods (including customs duties) | | | 215 566.00 | |
FT Inventory change (goods) | | | 788.00 | |
FU Purchases of raw materials and other supplies | | | 1 166.00 | |
FW Other purchases and external expenses | | | 50 558.00 | |
FX Taxes, duties, and similar payments | | | 4 516.00 | |
FY Salaries and Wages | | | 76 906.00 | |
FZ Social Security Contributions | | | 34 448.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 12 662.00 | |
GC Operating Expenses - Current Assets: Provisions | | | 1 468.00 | |
GE Other Expenses | | | 302.00 | |
GF Total Operating Expenses (II) | | | 398 380.00 | |
GG - OPERATING RESULT (I - II) | | | 44 926.00 | |
GL Other interest and similar income | | | 6 558.00 | |
GP Total financial income (V) | | | 6 558.00 | |
GR Interest and similar expenses | | | 3 153.00 | |
GU Total financial expenses (VI) | | | 3 153.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 3 405.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 48 330.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 5 828.00 | 5 819.00 | | 5 828.00 |
A2 TOTAL ASSETS | 26 968.00 | 21 913.00 | | 26 968.00 |
A4 Equity method investments | 166.00 | 165.00 | | 166.00 |
HE Exceptional expenses on management operations | 150.00 | | | 150.00 |
HF Exceptional expenses on capital transactions | 544.00 | | | 544.00 |
HH Total exceptional expenses (VIII) | 694.00 | | | 694.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -694.00 | | | -694.00 |
HK Income tax | 8 509.00 | 6 758.00 | | 8 509.00 |
HL TOTAL REVENUE (I + III + V + VII) | 449 863.00 | 437 319.00 | | 449 863.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 410 735.00 | 400 504.00 | | 410 735.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 39 128.00 | 36 815.00 | | 39 128.00 |
| |
| 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 | 286 151.00 | | 3 075.00 | 286 151.00 |
I3 DECREASES Total Financial Fixed Assets | | | 55.00 | |
I4 DECREASES Grand Total | | 1 920.00 | 287 306.00 | |
IO DECREASES Total including other intangible assets | | | 159 060.00 | |
IY DECREASES Total Tangible Fixed Assets | | 1 920.00 | 128 191.00 | |
KD ACQUISITIONS Total including other intangible assets | 159 060.00 | | | 159 060.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 127 036.00 | | 3 075.00 | 127 036.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 55.00 | | | 55.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 28 271.00 | 12 662.00 | 1 377.00 | 28 271.00 |
PE DEPRECIATION Total including other intangible assets | 60.00 | | | 60.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 28 211.00 | 12 662.00 | 1 377.00 | 28 211.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6N Inventories and work in progress | 1 414.00 | 1 468.00 | 1 414.00 | 1 414.00 |
7B Total provisions for depreciation | 1 414.00 | 1 468.00 | 1 414.00 | 1 414.00 |
7C Grand total | 1 414.00 | 1 468.00 | 1 414.00 | 1 414.00 |
UE of which provisions and reversals: - Operating | | 1 468.00 | 1 414.00 | |
| |
| 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 | 14 899.00 | 14 899.00 | | 14 899.00 |
8C Staff and Related Accounts | 5 705.00 | 5 705.00 | | 5 705.00 |
8D Social Security and Other Social Organizations | 6 211.00 | 6 211.00 | | 6 211.00 |
8E Income Taxes | 1 749.00 | 1 749.00 | | 1 749.00 |
8K Other liabilities (including liabilities related to repo transactions) | 15.00 | 15.00 | | 15.00 |
UT Other financial assets | 55.00 | 55.00 | | 55.00 |
VB VAT | 45.00 | | | 45.00 |
VG Loans with a maturity of up to one year at origin | 84.00 | 84.00 | | 84.00 |
VH Loans with a maturity of more than one year at origin | 35 274.00 | 12 055.00 | 23 219.00 | 35 274.00 |
VI Group and Associates | 37 828.00 | 37 828.00 | | 37 828.00 |
VK Loans repaid during the year | 11 643.00 | | | 11 643.00 |
VP Miscellaneous | 3 462.00 | | | 3 462.00 |
VQ Other Taxes, Duties, and Similar Debts | 1 486.00 | 1 486.00 | | 1 486.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 36.00 | | | 36.00 |
VS Prepaid expenses | 6 651.00 | | | 6 651.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 10 250.00 | 10 250.00 | | 10 250.00 |
VW VAT | 3 358.00 | 3 358.00 | | 3 358.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 106 610.00 | 83 391.00 | 23 219.00 | 106 610.00 |
| |
| 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 | 3 897.00 | 4 388.00 | | 3 897.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 5 989.00 | 5 789.00 | | 5 989.00 |
ST Other accounts | 27 583.00 | 22 916.00 | | 27 583.00 |
XQ Rental, rental and co-ownership charges | 16 850.00 | 16 830.00 | | 16 850.00 |
YP Average staff number | 2.00 | 2.00 | | 2.00 |
YT Subcontracting | 136.00 | 1.00 | | 136.00 |
YW Business tax | 619.00 | 614.00 | | 619.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 4 516.00 | 5 002.00 | | 4 516.00 |
YY Amount of VAT collected | 86 821.00 | 84 519.00 | | 86 821.00 |
YZ Total deductible VAT on goods and services | 33 973.00 | 34 751.00 | | 33 973.00 |
ZE Dividends | 20 000.00 | | | 20 000.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 50 558.00 | 45 537.00 | | 50 558.00 |
