| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 58 885.00 | 58 885.00 | | 58 885.00 |
AT Other tangible assets | 93 479.00 | 93 479.00 | | 93 479.00 |
BH Other financial assets | 18 635.00 | | 18 635.00 | 18 635.00 |
BJ TOTAL (I) | 170 999.00 | 152 364.00 | 18 635.00 | 170 999.00 |
BX Customers and related accounts | 3 308 026.00 | 12 732.00 | 3 295 294.00 | 3 308 026.00 |
BZ Other receivables | 2 718 342.00 | | 2 718 342.00 | 2 718 342.00 |
CF Cash and cash equivalents | 441 769.00 | | 441 769.00 | 441 769.00 |
CH Prepaid expenses | | | | |
CJ TOTAL (II) | 6 468 138.00 | 12 732.00 | 6 455 406.00 | 6 468 138.00 |
CO Grand total (0 to V) | 6 639 138.00 | 165 096.00 | 6 474 041.00 | 6 639 138.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 240 000.00 | 240 000.00 | | 240 000.00 |
DD Legal reserve (1) | 18 278.00 | 18 278.00 | | 18 278.00 |
DH Retained earnings | -28 215.00 | -21 635.00 | | -28 215.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 8 195.00 | -6 580.00 | | 8 195.00 |
DL TOTAL (I) | 238 258.00 | 230 062.00 | | 238 258.00 |
DP Provisions for Risks | 37 665.00 | 36 665.00 | | 37 665.00 |
DR TOTAL (IV) | 37 665.00 | 36 665.00 | | 37 665.00 |
DV Miscellaneous Loans and Financial Debts (4) | 9 363.00 | 14 486.00 | | 9 363.00 |
DX Trade payables and related accounts | 2 805 430.00 | 2 340 521.00 | | 2 805 430.00 |
DY Tax and social security liabilities | 2 174 055.00 | 2 116 659.00 | | 2 174 055.00 |
EA Other liabilities | 1 209 269.00 | 288 489.00 | | 1 209 269.00 |
EC TOTAL (IV) | 6 198 118.00 | 4 760 156.00 | | 6 198 118.00 |
EE Grand total (I to V) | 6 474 041.00 | 5 026 884.00 | | 6 474 041.00 |
EG Accrued income and payables due within one year | 6 198 118.00 | 4 745 669.00 | | 6 198 118.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 19 521 274.00 | | 19 521 274.00 | 19 521 274.00 |
FJ Net sales | 19 521 274.00 | | 19 521 274.00 | 19 521 274.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 52 821.00 | |
FQ Other income | | | 57.00 | |
FR Total operating income (I) | | | 19 574 153.00 | |
FW Other purchases and external expenses | | | 7 553 737.00 | |
FX Taxes, duties, and similar payments | | | 413 544.00 | |
FY Salaries and Wages | | | 8 858 519.00 | |
FZ Social Security Contributions | | | 2 711 197.00 | |
GC Operating Expenses - Current Assets: Provisions | | | 12 732.00 | |
GD Operating Expenses - Contingencies and Expenses: Provisions | | | 1 000.00 | |
GE Other Expenses | | | 884.00 | |
GF Total Operating Expenses (II) | | | 19 551 615.00 | |
GG - OPERATING RESULT (I - II) | | | 22 537.00 | |
GR Interest and similar expenses | | | 14 272.00 | |
GU Total financial expenses (VI) | | | 14 272.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -14 272.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 8 265.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 70.00 | 139.00 | | 70.00 |
HH Total exceptional expenses (VIII) | 70.00 | 139.00 | | 70.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -70.00 | -139.00 | | -70.00 |
HL TOTAL REVENUE (I + III + V + VII) | 19 574 153.00 | 18 106 014.00 | | 19 574 153.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 19 565 957.00 | 18 112 594.00 | | 19 565 957.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 8 195.00 | -6 580.00 | | 8 195.00 |
| |
| 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 | 170 999.00 | | 4 000.00 | 170 999.00 |
I2 DECREASES Loans and Financial Fixed Assets | | 4 000.00 | | |
I3 DECREASES Total Financial Fixed Assets | | 4 000.00 | 18 635.00 | |
I4 DECREASES Grand Total | | 4 000.00 | 170 999.00 | |
IO DECREASES Total including other intangible assets | | | 58 885.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 93 478.00 | |
KD ACQUISITIONS Total including other intangible assets | 58 885.00 | | | 58 885.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 93 479.00 | | | 93 479.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 18 635.00 | | 4 000.00 | 18 635.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 152 364.00 | | | 152 364.00 |
PE DEPRECIATION Total including other intangible assets | 58 885.00 | | | 58 885.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 93 479.00 | | | 93 479.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
4A Provisions for litigation | | | | |
5Z Total provisions for risks and expenses | 36 665.00 | 1 000.00 | | 36 665.00 |
6T Receivables | | 12 732.00 | | |
7B Total provisions for depreciation | | 12 732.00 | | |
7C Grand total | 36 665.00 | 13 732.00 | | 36 665.00 |
UE of which provisions and reversals: - Operating | | 13 732.00 | | |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 9 363.00 | 9 363.00 | | 9 363.00 |
8B Suppliers and Related Accounts | 2 805 430.00 | 2 805 430.00 | | 2 805 430.00 |
8C Staff and Related Accounts | 998 888.00 | 998 888.00 | | 998 888.00 |
8D Social Security and Other Social Organizations | 903 012.00 | 903 012.00 | | 903 012.00 |
8E Income Taxes | 60.00 | 60.00 | | 60.00 |
8K Other liabilities (including liabilities related to repo transactions) | 1 209 269.00 | 1 209 269.00 | | 1 209 269.00 |
UT Other financial assets | 18 635.00 | | | 18 635.00 |
UX Other trade receivables | 3 295 294.00 | | | 3 295 294.00 |
UY Staff and related accounts | 1 376.00 | | | 1 376.00 |
VA Doubtful or disputed receivables | 12 732.00 | | | 12 732.00 |
VB VAT | 553 871.00 | | | 553 871.00 |
VC Group and associates | 1 793 167.00 | | | 1 793 167.00 |
VJ Loans taken out during the year | 873.00 | | | 873.00 |
VK Loans repaid during the year | 5 996.00 | | | 5 996.00 |
VM Income taxes | 146 323.00 | | | 146 323.00 |
VQ Other Taxes, Duties, and Similar Debts | 258 086.00 | 258 086.00 | | 258 086.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 223 603.00 | | | 223 603.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 6 045 004.00 | 6 026 369.00 | 18 635.00 | 6 045 004.00 |
VW VAT | 14 009.00 | 14 009.00 | | 14 009.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 6 198 118.00 | 6 198 118.00 | | 6 198 118.00 |
| |
| 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 | 233 183.00 | 252 118.00 | | 233 183.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 1 795 685.00 | 1 842 475.00 | | 1 795 685.00 |
ST Other accounts | 1 866 448.00 | 1 904 176.00 | | 1 866 448.00 |
XQ Rental, rental and co-ownership charges | 146 879.00 | 161 718.00 | | 146 879.00 |
YT Subcontracting | 958 475.00 | 958 842.00 | | 958 475.00 |
YU External personnel | 2 788 248.00 | 1 732 215.00 | | 2 788 248.00 |
YW Business tax | 180 361.00 | 174 641.00 | | 180 361.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 413 544.00 | 426 759.00 | | 413 544.00 |
YY Amount of VAT collected | 59 055.00 | 58 941.00 | | 59 055.00 |
YZ Total deductible VAT on goods and services | 1 229 239.00 | 980 251.00 | | 1 229 239.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 7 553 737.00 | 8 599 428.00 | | 7 553 737.00 |
