| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 7 655.00 | 7 655.00 | | 7 655.00 |
AH Goodwill | 170 154.00 | | 170 154.00 | 170 154.00 |
AT Other tangible assets | 44 639.00 | 32 591.00 | 12 048.00 | 44 639.00 |
BH Other financial assets | 13 116.00 | | 13 116.00 | 13 116.00 |
BJ TOTAL (I) | 259 231.00 | 40 246.00 | 218 986.00 | 259 231.00 |
BX Customers and related accounts | 57 118.00 | | 57 118.00 | 57 118.00 |
BZ Other receivables | 100 115.00 | | 100 115.00 | 100 115.00 |
CD Marketable securities | 853 180.00 | | 853 180.00 | 853 180.00 |
CF Cash and cash equivalents | 424 890.00 | | 424 890.00 | 424 890.00 |
CH Prepaid expenses | 7 694.00 | | 7 694.00 | 7 694.00 |
CJ TOTAL (II) | 1 442 997.00 | | 1 442 997.00 | 1 442 997.00 |
CO Grand total (0 to V) | 1 702 228.00 | 40 246.00 | 1 661 983.00 | 1 702 228.00 |
CU Other investments | 23 668.00 | | 23 668.00 | 23 668.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 60 980.00 | 60 980.00 | | 60 980.00 |
DD Legal reserve (1) | 6 098.00 | 6 098.00 | | 6 098.00 |
DG Other reserves | 103.00 | 87.00 | | 103.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 127 404.00 | 151 016.00 | | 127 404.00 |
DL TOTAL (I) | 194 585.00 | 218 181.00 | | 194 585.00 |
DU Loans and Debts from Credit Institutions (3) | 39.00 | | | 39.00 |
DV Miscellaneous Loans and Financial Debts (4) | 8 258.00 | 9 241.00 | | 8 258.00 |
DX Trade payables and related accounts | 149 221.00 | 147 167.00 | | 149 221.00 |
DY Tax and social security liabilities | 40 644.00 | 35 555.00 | | 40 644.00 |
EA Other liabilities | 1 269 236.00 | 1 245 483.00 | | 1 269 236.00 |
EC TOTAL (IV) | 1 467 398.00 | 1 437 445.00 | | 1 467 398.00 |
EE Grand total (I to V) | 1 661 983.00 | 1 655 626.00 | | 1 661 983.00 |
EG Accrued income and payables due within one year | 1 467 398.00 | 1 437 445.00 | | 1 467 398.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 39.00 | | | 39.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | | | | |
FG Production sold - services | 581 652.00 | | 581 652.00 | 581 652.00 |
FJ Net sales | 581 652.00 | | 581 652.00 | 581 652.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 19 290.00 | |
FQ Other income | | | 8.00 | |
FR Total operating income (I) | | | 600 949.00 | |
FW Other purchases and external expenses | | | 252 134.00 | |
FX Taxes, duties, and similar payments | | | 3 355.00 | |
FY Salaries and Wages | | | 131 828.00 | |
FZ Social Security Contributions | | | 82 148.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 5 003.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 474 468.00 | |
GG - OPERATING RESULT (I - II) | | | 126 481.00 | |
GL Other interest and similar income | | | 8 576.00 | |
GP Total financial income (V) | | | 8 576.00 | |
GR Interest and similar expenses | | | | |
GU Total financial expenses (VI) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | 8 576.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 135 057.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 19 290.00 | 23 234.00 | | 19 290.00 |
HA Exceptional income from management transactions | | 289.00 | | |
HB Exceptional income from capital transactions | | 200.00 | | |
HD Total exceptional income (VII) | | 489.00 | | |
HE Exceptional expenses on management operations | 318.00 | 90.00 | | 318.00 |
HH Total exceptional expenses (VIII) | 318.00 | 90.00 | | 318.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -318.00 | 399.00 | | -318.00 |
HK Income tax | 7 335.00 | 12 373.00 | | 7 335.00 |
HL TOTAL REVENUE (I + III + V + VII) | 609 525.00 | 615 948.00 | | 609 525.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 482 121.00 | 464 932.00 | | 482 121.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 127 404.00 | 151 016.00 | | 127 404.00 |
| |
| 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 | 259 338.00 | | | 259 338.00 |
I3 DECREASES Total Financial Fixed Assets | | 107.00 | 36 784.00 | |
I4 DECREASES Grand Total | | 107.00 | 259 231.00 | |
IO DECREASES Total including other intangible assets | | | 177 809.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 44 639.00 | |
KD ACQUISITIONS Total including other intangible assets | 177 809.00 | | | 177 809.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 44 639.00 | | | 44 639.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 36 890.00 | | | 36 890.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 35 242.00 | 5 003.00 | | 35 242.00 |
PE DEPRECIATION Total including other intangible assets | 7 655.00 | | | 7 655.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 27 587.00 | 5 003.00 | | 27 587.00 |
| |
| 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 | 149 221.00 | 149 221.00 | | 149 221.00 |
8C Staff and Related Accounts | 7 448.00 | 7 448.00 | | 7 448.00 |
8D Social Security and Other Social Organizations | 16 235.00 | 16 235.00 | | 16 235.00 |
8K Other liabilities (including liabilities related to repo transactions) | 1 269 236.00 | 1 269 236.00 | | 1 269 236.00 |
UT Other financial assets | 13 116.00 | 13 116.00 | | 13 116.00 |
UX Other trade receivables | 57 118.00 | | | 57 118.00 |
VB VAT | 23 637.00 | | | 23 637.00 |
VC Group and associates | 59 273.00 | | | 59 273.00 |
VG Loans with a maturity of up to one year at origin | 39.00 | 39.00 | | 39.00 |
VI Group and Associates | 8 258.00 | 8 258.00 | | 8 258.00 |
VQ Other Taxes, Duties, and Similar Debts | 730.00 | 730.00 | | 730.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 17 205.00 | | | 17 205.00 |
VS Prepaid expenses | 7 694.00 | | | 7 694.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 178 043.00 | 178 043.00 | | 178 043.00 |
VW VAT | 16 230.00 | 16 230.00 | | 16 230.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 467 398.00 | 1 467 398.00 | | 1 467 398.00 |
| |
| 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 | 3 094.00 | 2 275.00 | | 3 094.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 22 300.00 | 22 861.00 | | 22 300.00 |
ST Other accounts | 66 369.00 | 65 307.00 | | 66 369.00 |
XQ Rental, rental and co-ownership charges | 41 371.00 | 41 391.00 | | 41 371.00 |
YP Average staff number | 6.00 | 6.00 | | 6.00 |
YT Subcontracting | 7 082.00 | 14 303.00 | | 7 082.00 |
YU External personnel | 115 011.00 | 81 519.00 | | 115 011.00 |
YW Business tax | 261.00 | 261.00 | | 261.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 3 355.00 | 2 536.00 | | 3 355.00 |
YY Amount of VAT collected | 121 625.00 | 126 635.00 | | 121 625.00 |
YZ Total deductible VAT on goods and services | 54 442.00 | 29 118.00 | | 54 442.00 |
ZE Dividends | 151 000.00 | | | 151 000.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 252 134.00 | 225 382.00 | | 252 134.00 |
