| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 8 829.00 | 8 829.00 | | 8 829.00 |
AJ Other Intangible Assets | 22 807.00 | 22 807.00 | | 22 807.00 |
AT Other tangible assets | 54 086.00 | 34 203.00 | 19 883.00 | 54 086.00 |
BH Other financial assets | 5 251.00 | | 5 251.00 | 5 251.00 |
BJ TOTAL (I) | 95 972.00 | 65 838.00 | 30 134.00 | 95 972.00 |
BX Customers and related accounts | 124 633.00 | | 124 633.00 | 124 633.00 |
BZ Other receivables | 73 755.00 | | 73 755.00 | 73 755.00 |
CF Cash and cash equivalents | 37 125.00 | | 37 125.00 | 37 125.00 |
CH Prepaid expenses | 7 406.00 | | 7 406.00 | 7 406.00 |
CJ TOTAL (II) | 242 919.00 | | 242 919.00 | 242 919.00 |
CO Grand total (0 to V) | 338 891.00 | 65 838.00 | 273 052.00 | 338 891.00 |
CU Other investments | 5 000.00 | | 5 000.00 | 5 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 33 293.00 | 33 293.00 | | 33 293.00 |
DB Share, merger, contribution premiums, etc. | 21 754.00 | 21 754.00 | | 21 754.00 |
DD Legal reserve (1) | 3 329.00 | 3 329.00 | | 3 329.00 |
DG Other reserves | 63 999.00 | 44 361.00 | | 63 999.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 20 506.00 | 19 639.00 | | 20 506.00 |
DL TOTAL (I) | 142 882.00 | 122 376.00 | | 142 882.00 |
DU Loans and Debts from Credit Institutions (3) | | 1 296.00 | | |
DV Miscellaneous Loans and Financial Debts (4) | 1 128.00 | 1 166.00 | | 1 128.00 |
DX Trade payables and related accounts | 96 581.00 | 74 555.00 | | 96 581.00 |
DY Tax and social security liabilities | 32 461.00 | 16 695.00 | | 32 461.00 |
EA Other liabilities | | 729.00 | | |
EC TOTAL (IV) | 130 171.00 | 94 440.00 | | 130 171.00 |
EE Grand total (I to V) | 273 052.00 | 216 816.00 | | 273 052.00 |
EG Accrued income and payables due within one year | 130 171.00 | 94 440.00 | | 130 171.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 12 819.00 | | 12 819.00 | 12 819.00 |
FG Production sold - services | 431 021.00 | | 431 021.00 | 431 021.00 |
FJ Net sales | 443 840.00 | | 443 840.00 | 443 840.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 25 772.00 | |
FQ Other income | | | 3.00 | |
FR Total operating income (I) | | | 469 615.00 | |
FW Other purchases and external expenses | | | 438 062.00 | |
FX Taxes, duties, and similar payments | | | 896.00 | |
FY Salaries and Wages | | | 10 000.00 | |
FZ Social Security Contributions | | | 19.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 4 719.00 | |
GE Other Expenses | | | 11.00 | |
GF Total Operating Expenses (II) | | | 453 707.00 | |
GG - OPERATING RESULT (I - II) | | | 15 908.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 7 000.00 | |
GP Total financial income (V) | | | 7 000.00 | |
GS Negative differences of foreign exchange | | | | |
GU Total financial expenses (VI) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | 7 000.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 22 908.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 43.00 | | | 43.00 |
HD Total exceptional income (VII) | 43.00 | | | 43.00 |
HE Exceptional expenses on management operations | | 69.00 | | |
HH Total exceptional expenses (VIII) | | 69.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | 43.00 | -69.00 | | 43.00 |
HK Income tax | 2 445.00 | 2 640.00 | | 2 445.00 |
HL TOTAL REVENUE (I + III + V + VII) | 476 657.00 | 428 910.00 | | 476 657.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 456 152.00 | 409 271.00 | | 456 152.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 20 506.00 | 19 639.00 | | 20 506.00 |
| |
| 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 | 91 228.00 | | 4 744.00 | 91 228.00 |
I3 DECREASES Total Financial Fixed Assets | | | 10 251.00 | |
I4 DECREASES Grand Total | | | 95 972.00 | |
IO DECREASES Total including other intangible assets | | | 31 636.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 54 086.00 | |
KD ACQUISITIONS Total including other intangible assets | 31 636.00 | | | 31 636.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 49 454.00 | | 4 632.00 | 49 454.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 10 139.00 | | 112.00 | 10 139.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 61 119.00 | 4 719.00 | | 61 119.00 |
PE DEPRECIATION Total including other intangible assets | 31 636.00 | | | 31 636.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 29 484.00 | 4 719.00 | | 29 484.00 |
| |
| 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 | 96 581.00 | 96 581.00 | | 96 581.00 |
8D Social Security and Other Social Organizations | 19.00 | 19.00 | | 19.00 |
8E Income Taxes | 2 445.00 | 2 445.00 | | 2 445.00 |
UT Other financial assets | 5 251.00 | | | 5 251.00 |
UX Other trade receivables | 124 633.00 | | | 124 633.00 |
VB VAT | 28 609.00 | | | 28 609.00 |
VI Group and Associates | 1 128.00 | 1 128.00 | | 1 128.00 |
VQ Other Taxes, Duties, and Similar Debts | 572.00 | 572.00 | | 572.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 45 145.00 | | | 45 145.00 |
VS Prepaid expenses | 7 406.00 | | | 7 406.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 211 044.00 | 205 793.00 | 5 251.00 | 211 044.00 |
VW VAT | 29 425.00 | 29 425.00 | | 29 425.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 130 171.00 | 130 171.00 | | 130 171.00 |
| |
| 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 | 136.00 | 675.00 | | 136.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 352 852.00 | 332 665.00 | | 352 852.00 |
ST Other accounts | 52 386.00 | 33 066.00 | | 52 386.00 |
XQ Rental, rental and co-ownership charges | 23 208.00 | 23 348.00 | | 23 208.00 |
YT Subcontracting | 9 616.00 | 11 279.00 | | 9 616.00 |
YW Business tax | 760.00 | 752.00 | | 760.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 896.00 | 1 427.00 | | 896.00 |
YY Amount of VAT collected | 85 412.00 | 76 166.00 | | 85 412.00 |
YZ Total deductible VAT on goods and services | 66 370.00 | 105 722.00 | | 66 370.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 438 062.00 | 400 358.00 | | 438 062.00 |
