| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 142 957.00 | | 142 957.00 | 142 957.00 |
AJ Other Intangible Assets | 3 463.00 | 3 463.00 | | 3 463.00 |
AR Technical installations, industrial equipment and tools | 1 442.00 | 1 442.00 | | 1 442.00 |
AT Other tangible assets | 224 046.00 | 155 714.00 | 68 332.00 | 224 046.00 |
BH Other financial assets | 11 857.00 | | 11 857.00 | 11 857.00 |
BJ TOTAL (I) | 390 521.00 | 160 619.00 | 229 903.00 | 390 521.00 |
BX Customers and related accounts | 35 871.00 | | 35 871.00 | 35 871.00 |
BZ Other receivables | 3 909.00 | | 3 909.00 | 3 909.00 |
CF Cash and cash equivalents | 198 837.00 | | 198 837.00 | 198 837.00 |
CH Prepaid expenses | 8 407.00 | | 8 407.00 | 8 407.00 |
CJ TOTAL (II) | 247 024.00 | | 247 024.00 | 247 024.00 |
CO Grand total (0 to V) | 637 545.00 | 160 619.00 | 476 927.00 | 637 545.00 |
CP Shares due in less than one year | 11 857.00 | | | 11 857.00 |
CU Other investments | 6 757.00 | | 6 757.00 | 6 757.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 80 000.00 | 80 000.00 | | 80 000.00 |
DB Share, merger, contribution premiums, etc. | 19 092.00 | 19 092.00 | | 19 092.00 |
DD Legal reserve (1) | 8 000.00 | 8 000.00 | | 8 000.00 |
DH Retained earnings | 48 630.00 | 88 284.00 | | 48 630.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 92 987.00 | 56 347.00 | | 92 987.00 |
DL TOTAL (I) | 248 709.00 | 251 723.00 | | 248 709.00 |
DU Loans and Debts from Credit Institutions (3) | 9 604.00 | 14 586.00 | | 9 604.00 |
DV Miscellaneous Loans and Financial Debts (4) | 3 129.00 | 2 611.00 | | 3 129.00 |
DX Trade payables and related accounts | 16 592.00 | 24 418.00 | | 16 592.00 |
DY Tax and social security liabilities | 72 804.00 | 69 452.00 | | 72 804.00 |
EA Other liabilities | 126 089.00 | 137 701.00 | | 126 089.00 |
EC TOTAL (IV) | 228 217.00 | 248 769.00 | | 228 217.00 |
EE Grand total (I to V) | 476 927.00 | 500 491.00 | | 476 927.00 |
EG Accrued income and payables due within one year | 223 615.00 | 248 769.00 | | 223 615.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 1 262 747.00 | | 1 262 747.00 | 1 262 747.00 |
FJ Net sales | 1 262 747.00 | | 1 262 747.00 | 1 262 747.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 2 850.00 | |
FR Total operating income (I) | | | 1 265 597.00 | |
FW Other purchases and external expenses | | | 826 302.00 | |
FX Taxes, duties, and similar payments | | | 12 175.00 | |
FY Salaries and Wages | | | 245 039.00 | |
FZ Social Security Contributions | | | 84 241.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 8 953.00 | |
GE Other Expenses | | | 4 251.00 | |
GF Total Operating Expenses (II) | | | 1 180 961.00 | |
GG - OPERATING RESULT (I - II) | | | 84 636.00 | |
GR Interest and similar expenses | | | 1 102.00 | |
GU Total financial expenses (VI) | | | 1 102.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1 102.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 83 534.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 2 850.00 | | | 2 850.00 |
A4 Equity method investments | 184.00 | 182.00 | | 184.00 |
HA Exceptional income from management transactions | 1 019.00 | 2 402.00 | | 1 019.00 |
HB Exceptional income from capital transactions | 41 736.00 | | | 41 736.00 |
HD Total exceptional income (VII) | 42 755.00 | 2 402.00 | | 42 755.00 |
HE Exceptional expenses on management operations | 4 557.00 | 3 469.00 | | 4 557.00 |
HH Total exceptional expenses (VIII) | 4 558.00 | 3 469.00 | | 4 558.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 38 197.00 | -1 068.00 | | 38 197.00 |
HK Income tax | 28 745.00 | 5 974.00 | | 28 745.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 308 352.00 | 1 165 909.00 | | 1 308 352.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 215 365.00 | 1 109 563.00 | | 1 215 365.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 92 987.00 | 56 347.00 | | 92 987.00 |
HP References: Equipment leasing | 25 528.00 | 19 041.00 | | 25 528.00 |
| |
| 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 | 360 738.00 | | 47 440.00 | 360 738.00 |
I3 DECREASES Total Financial Fixed Assets | | | 18 614.00 | |
I4 DECREASES Grand Total | | 17 657.00 | 390 521.00 | |
IO DECREASES Total including other intangible assets | | | 146 420.00 | |
IY DECREASES Total Tangible Fixed Assets | | 17 657.00 | 225 488.00 | |
KD ACQUISITIONS Total including other intangible assets | 146 420.00 | | | 146 420.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 195 705.00 | | 47 440.00 | 195 705.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 18 614.00 | | | 18 614.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 169 322.00 | 8 953.00 | 17 657.00 | 169 322.00 |
PE DEPRECIATION Total including other intangible assets | 3 463.00 | | | 3 463.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 165 859.00 | 8 953.00 | 17 657.00 | 165 859.00 |
| |
| 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 | 16 592.00 | 16 592.00 | | 16 592.00 |
8C Staff and Related Accounts | 16 691.00 | 16 691.00 | | 16 691.00 |
8D Social Security and Other Social Organizations | 21 998.00 | 21 998.00 | | 21 998.00 |
8E Income Taxes | 15 605.00 | 15 605.00 | | 15 605.00 |
8K Other liabilities (including liabilities related to repo transactions) | 126 089.00 | 126 089.00 | | 126 089.00 |
UT Other financial assets | 11 857.00 | 11 857.00 | | 11 857.00 |
UX Other trade receivables | 35 871.00 | | | 35 871.00 |
VB VAT | 2 711.00 | | | 2 711.00 |
VH Loans with a maturity of more than one year at origin | 9 604.00 | 5 002.00 | 4 602.00 | 9 604.00 |
VI Group and Associates | 3 129.00 | 3 129.00 | | 3 129.00 |
VJ Loans taken out during the year | 49.00 | | | 49.00 |
VK Loans repaid during the year | 5 031.00 | | | 5 031.00 |
VQ Other Taxes, Duties, and Similar Debts | 3 012.00 | 3 012.00 | | 3 012.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 1 198.00 | | | 1 198.00 |
VS Prepaid expenses | 8 407.00 | | | 8 407.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 60 044.00 | 60 044.00 | | 60 044.00 |
VW VAT | 15 499.00 | 15 499.00 | | 15 499.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 228 217.00 | 223 615.00 | 4 602.00 | 228 217.00 |
| |
| 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 | 9 578.00 | 5 065.00 | | 9 578.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 301 659.00 | 236 888.00 | | 301 659.00 |
ST Other accounts | 259 224.00 | 245 145.00 | | 259 224.00 |
XQ Rental, rental and co-ownership charges | 122 177.00 | 116 223.00 | | 122 177.00 |
YP Average staff number | | 5.00 | | |
YT Subcontracting | 143 242.00 | 127 268.00 | | 143 242.00 |
YW Business tax | 2 597.00 | 1 943.00 | | 2 597.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 12 175.00 | 7 008.00 | | 12 175.00 |
YY Amount of VAT collected | 245 199.00 | 230 104.00 | | 245 199.00 |
YZ Total deductible VAT on goods and services | 128 617.00 | 107 894.00 | | 128 617.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 826 302.00 | 725 524.00 | | 826 302.00 |
