| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 800.00 | 800.00 | | 800.00 |
AH Goodwill | 887 253.00 | | 887 253.00 | 887 253.00 |
AP Buildings | 22 922.00 | 22 922.00 | | 22 922.00 |
AR Technical installations, industrial equipment and tools | 2 359.00 | 2 359.00 | | 2 359.00 |
AT Other tangible assets | 223 968.00 | 194 471.00 | 29 497.00 | 223 968.00 |
BH Other financial assets | 2 023.00 | | 2 023.00 | 2 023.00 |
BJ TOTAL (I) | 1 139 842.00 | 221 054.00 | 918 788.00 | 1 139 842.00 |
BT Goods | 142 864.00 | | 142 864.00 | 142 864.00 |
BX Customers and related accounts | 16 542.00 | | 16 542.00 | 16 542.00 |
BZ Other receivables | 1 492.00 | | 1 492.00 | 1 492.00 |
CD Marketable securities | 799.00 | | 799.00 | 799.00 |
CF Cash and cash equivalents | 2 834.00 | | 2 834.00 | 2 834.00 |
CH Prepaid expenses | 23 285.00 | | 23 285.00 | 23 285.00 |
CJ TOTAL (II) | 187 817.00 | | 187 817.00 | 187 817.00 |
CO Grand total (0 to V) | 1 327 659.00 | 221 054.00 | 1 106 605.00 | 1 327 659.00 |
CP Shares due in less than one year | 2 023.00 | | | 2 023.00 |
CU Other investments | 15.00 | | 15.00 | 15.00 |
CX Development or Research and Development Expenses | 502.00 | 502.00 | | 502.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 625 041.00 | 625 041.00 | | 625 041.00 |
DD Legal reserve (1) | 29 656.00 | 25 975.00 | | 29 656.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 38 477.00 | 73 620.00 | | 38 477.00 |
DL TOTAL (I) | 693 174.00 | 724 636.00 | | 693 174.00 |
DU Loans and Debts from Credit Institutions (3) | 162 531.00 | 152 867.00 | | 162 531.00 |
DV Miscellaneous Loans and Financial Debts (4) | 37 450.00 | 24 726.00 | | 37 450.00 |
DX Trade payables and related accounts | 98 519.00 | 128 867.00 | | 98 519.00 |
DY Tax and social security liabilities | 49 774.00 | 45 547.00 | | 49 774.00 |
EA Other liabilities | 65 157.00 | 65 157.00 | | 65 157.00 |
EC TOTAL (IV) | 413 431.00 | 417 164.00 | | 413 431.00 |
EE Grand total (I to V) | 1 106 605.00 | 1 141 800.00 | | 1 106 605.00 |
EG Accrued income and payables due within one year | 366 928.00 | 417 164.00 | | 366 928.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 66 082.00 | 37 392.00 | | 66 082.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 1 713 547.00 | | 1 713 547.00 | 1 713 547.00 |
FG Production sold - services | 25 225.00 | | 25 225.00 | 25 225.00 |
FJ Net sales | 1 738 772.00 | | 1 738 772.00 | 1 738 772.00 |
FO Operating subsidies | | | 1 000.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 1 404.00 | |
FQ Other income | | | 163.00 | |
FR Total operating income (I) | | | 1 741 338.00 | |
FS Purchases of goods (including customs duties) | | | 1 144 615.00 | |
FT Inventory change (goods) | | | 37 249.00 | |
FW Other purchases and external expenses | | | 164 204.00 | |
FX Taxes, duties, and similar payments | | | 8 980.00 | |
FY Salaries and Wages | | | 229 765.00 | |
FZ Social Security Contributions | | | 106 644.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 7 866.00 | |
GE Other Expenses | | | 373.00 | |
GF Total Operating Expenses (II) | | | 1 699 696.00 | |
GG - OPERATING RESULT (I - II) | | | 41 642.00 | |
GR Interest and similar expenses | | | 3 165.00 | |
GU Total financial expenses (VI) | | | 3 165.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -3 165.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 38 477.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 1 404.00 | 35 805.00 | | 1 404.00 |
A2 TOTAL ASSETS | 45 819.00 | 29 761.00 | | 45 819.00 |
HA Exceptional income from management transactions | | 3 000.00 | | |
HD Total exceptional income (VII) | | 3 000.00 | | |
HE Exceptional expenses on management operations | | 1 479.00 | | |
HH Total exceptional expenses (VIII) | | 1 479.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | 1 521.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 1 741 338.00 | 1 919 285.00 | | 1 741 338.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 702 861.00 | 1 845 665.00 | | 1 702 861.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 38 477.00 | 73 620.00 | | 38 477.00 |
| |
| 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 | 1 139 842.00 | | | 1 139 842.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 502.00 | | | 502.00 |
I3 DECREASES Total Financial Fixed Assets | | | 2 038.00 | |
I4 DECREASES Grand Total | | | 1 139 842.00 | |
IN DECREASES Start-up, development, or research expenses | | | 502.00 | |
IO DECREASES Total including other intangible assets | | | 888 053.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 249 249.00 | |
KD ACQUISITIONS Total including other intangible assets | 888 053.00 | | | 888 053.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 249 249.00 | | | 249 249.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 038.00 | | | 2 038.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 213 188.00 | 7 866.00 | | 213 188.00 |
CY DEPRECIATION Start-up, development, or research expenses | 502.00 | | | 502.00 |
PE DEPRECIATION Total including other intangible assets | 800.00 | | | 800.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 211 886.00 | 7 866.00 | | 211 886.00 |
| |
| 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 | 98 519.00 | 98 519.00 | | 98 519.00 |
8C Staff and Related Accounts | 30 683.00 | 30 683.00 | | 30 683.00 |
8D Social Security and Other Social Organizations | 17 424.00 | 17 424.00 | | 17 424.00 |
8K Other liabilities (including liabilities related to repo transactions) | 65 157.00 | 65 157.00 | | 65 157.00 |
UT Other financial assets | 2 023.00 | 2 023.00 | | 2 023.00 |
UX Other trade receivables | 16 542.00 | | | 16 542.00 |
UZ Social Security, other social security organizations | 63.00 | | | 63.00 |
VB VAT | 898.00 | | | 898.00 |
VG Loans with a maturity of up to one year at origin | 66 082.00 | 19 579.00 | 46 503.00 | 66 082.00 |
VH Loans with a maturity of more than one year at origin | 96 449.00 | 96 449.00 | | 96 449.00 |
VI Group and Associates | 37 450.00 | 37 450.00 | | 37 450.00 |
VJ Loans taken out during the year | 3 769.00 | | | 3 769.00 |
VK Loans repaid during the year | 22 795.00 | | | 22 795.00 |
VQ Other Taxes, Duties, and Similar Debts | 1 362.00 | 1 362.00 | | 1 362.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 531.00 | | | 531.00 |
VS Prepaid expenses | 23 285.00 | | | 23 285.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 43 341.00 | 43 341.00 | | 43 341.00 |
VW VAT | 305.00 | 305.00 | | 305.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 413 431.00 | 366 928.00 | 46 503.00 | 413 431.00 |
| |
| 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 | 3 536.00 | 7 580.00 | | 3 536.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 14 894.00 | 7 151.00 | | 14 894.00 |
ST Other accounts | 75 927.00 | 77 822.00 | | 75 927.00 |
XQ Rental, rental and co-ownership charges | 64 161.00 | 57 063.00 | | 64 161.00 |
YP Average staff number | 6.00 | 6.00 | | 6.00 |
YT Subcontracting | 9 222.00 | 7 486.00 | | 9 222.00 |
YU External personnel | | 8 642.00 | | |
YW Business tax | 5 444.00 | 4 071.00 | | 5 444.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 8 980.00 | 11 651.00 | | 8 980.00 |
YY Amount of VAT collected | 91 415.00 | 100 034.00 | | 91 415.00 |
YZ Total deductible VAT on goods and services | 83 049.00 | 83 338.00 | | 83 049.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 164 204.00 | 158 164.00 | | 164 204.00 |
