| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AJ Other Intangible Assets | 179 450.00 | | 179 450.00 | 179 450.00 |
AT Other tangible assets | 21 802.00 | 21 491.00 | 311.00 | 21 802.00 |
BH Other financial assets | 747.00 | | 747.00 | 747.00 |
BJ TOTAL (I) | 202 014.00 | 21 491.00 | 180 523.00 | 202 014.00 |
BX Customers and related accounts | 206 233.00 | 9 918.00 | 196 315.00 | 206 233.00 |
BZ Other receivables | 819 004.00 | | 819 004.00 | 819 004.00 |
CD Marketable securities | 149.00 | | 149.00 | 149.00 |
CF Cash and cash equivalents | 810 624.00 | | 810 624.00 | 810 624.00 |
CH Prepaid expenses | 6 721.00 | | 6 721.00 | 6 721.00 |
CJ TOTAL (II) | 1 842 731.00 | 9 918.00 | 1 832 813.00 | 1 842 731.00 |
CO Grand total (0 to V) | 2 044 745.00 | 31 409.00 | 2 013 336.00 | 2 044 745.00 |
CP Shares due in less than one year | 747.00 | | | 747.00 |
CU Other investments | 15.00 | | 15.00 | 15.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 315 920.00 | 315 920.00 | | 315 920.00 |
DD Legal reserve (1) | 31 592.00 | 31 592.00 | | 31 592.00 |
DH Retained earnings | 680 331.00 | 525 263.00 | | 680 331.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 158 899.00 | 155 069.00 | | 158 899.00 |
DL TOTAL (I) | 1 186 742.00 | 1 027 843.00 | | 1 186 742.00 |
DU Loans and Debts from Credit Institutions (3) | 318 331.00 | 417 208.00 | | 318 331.00 |
DX Trade payables and related accounts | 416 357.00 | 443 582.00 | | 416 357.00 |
DY Tax and social security liabilities | 77 568.00 | 55 970.00 | | 77 568.00 |
EA Other liabilities | 14 338.00 | 11 080.00 | | 14 338.00 |
EC TOTAL (IV) | 826 594.00 | 927 841.00 | | 826 594.00 |
EE Grand total (I to V) | 2 013 336.00 | 1 955 684.00 | | 2 013 336.00 |
EG Accrued income and payables due within one year | 508 573.00 | 609 820.00 | | 508 573.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 1 043 233.00 | | 1 043 233.00 | 1 043 233.00 |
FJ Net sales | 1 043 233.00 | | 1 043 233.00 | 1 043 233.00 |
FO Operating subsidies | | | 1 378.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 6 681.00 | |
FQ Other income | | | 75.00 | |
FR Total operating income (I) | | | 1 051 366.00 | |
FW Other purchases and external expenses | | | 771 401.00 | |
FX Taxes, duties, and similar payments | | | 1 267.00 | |
FY Salaries and Wages | | | 83 295.00 | |
FZ Social Security Contributions | | | 21 578.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 702.00 | |
GC Operating Expenses - Current Assets: Provisions | | | 6 977.00 | |
GE Other Expenses | | | 6 732.00 | |
GF Total Operating Expenses (II) | | | 891 952.00 | |
GG - OPERATING RESULT (I - II) | | | 159 414.00 | |
GL Other interest and similar income | | | 19 908.00 | |
GP Total financial income (V) | | | 19 908.00 | |
GR Interest and similar expenses | | | 5 952.00 | |
GU Total financial expenses (VI) | | | 5 952.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 13 957.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 173 371.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 21.00 | 19.00 | | 21.00 |
HK Income tax | 14 472.00 | 12 215.00 | | 14 472.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 071 274.00 | 1 065 399.00 | | 1 071 274.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 912 375.00 | 910 330.00 | | 912 375.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 158 899.00 | 155 069.00 | | 158 899.00 |
| |
| 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 | 202 014.00 | | | 202 014.00 |
I3 DECREASES Total Financial Fixed Assets | | | 762.00 | |
I4 DECREASES Grand Total | | | 202 014.00 | |
IO DECREASES Total including other intangible assets | | | 179 450.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 21 802.00 | |
KD ACQUISITIONS Total including other intangible assets | 179 450.00 | | | 179 450.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 21 802.00 | | | 21 802.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 762.00 | | | 762.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 20 789.00 | 702.00 | | 20 789.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 20 789.00 | 702.00 | | 20 789.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6T Receivables | 9 601.00 | 6 977.00 | 6 660.00 | 9 601.00 |
7B Total provisions for depreciation | 9 601.00 | 6 977.00 | 6 660.00 | 9 601.00 |
7C Grand total | 9 601.00 | 6 977.00 | 6 660.00 | 9 601.00 |
UE of which provisions and reversals: - Operating | | 6 977.00 | 6 660.00 | |
| |
| 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 | 416 357.00 | 416 357.00 | | 416 357.00 |
8C Staff and Related Accounts | 22 393.00 | 22 393.00 | | 22 393.00 |
8D Social Security and Other Social Organizations | 20 922.00 | 20 922.00 | | 20 922.00 |
8K Other liabilities (including liabilities related to repo transactions) | 14 338.00 | 14 338.00 | | 14 338.00 |
UT Other financial assets | 747.00 | 747.00 | | 747.00 |
UX Other trade receivables | 206 233.00 | | | 206 233.00 |
UZ Social Security, other social security organizations | 2 864.00 | | | 2 864.00 |
VB VAT | 71 551.00 | | | 71 551.00 |
VC Group and associates | 738 203.00 | | | 738 203.00 |
VG Loans with a maturity of up to one year at origin | 310.00 | 310.00 | | 310.00 |
VH Loans with a maturity of more than one year at origin | 318 021.00 | | 318 021.00 | 318 021.00 |
VJ Loans taken out during the year | 4 505.00 | | | 4 505.00 |
VK Loans repaid during the year | 103 285.00 | | | 103 285.00 |
VM Income taxes | 5 426.00 | | | 5 426.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 961.00 | | | 961.00 |
VS Prepaid expenses | 6 721.00 | | | 6 721.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 032 705.00 | 1 032 705.00 | | 1 032 705.00 |
VW VAT | 34 253.00 | 34 253.00 | | 34 253.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 826 594.00 | 508 573.00 | 318 021.00 | 826 594.00 |
| |
| 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 | 1 006.00 | 993.00 | | 1 006.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 97 275.00 | 97 713.00 | | 97 275.00 |
ST Other accounts | 75 426.00 | 76 642.00 | | 75 426.00 |
XQ Rental, rental and co-ownership charges | 23 191.00 | 22 480.00 | | 23 191.00 |
YP Average staff number | 3.00 | 3.00 | | 3.00 |
YT Subcontracting | 575 509.00 | 572 899.00 | | 575 509.00 |
YW Business tax | 261.00 | 263.00 | | 261.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 1 267.00 | 1 256.00 | | 1 267.00 |
YY Amount of VAT collected | 209 266.00 | 205 833.00 | | 209 266.00 |
YZ Total deductible VAT on goods and services | 149 694.00 | 182 089.00 | | 149 694.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 771 401.00 | 769 733.00 | | 771 401.00 |
