| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 9 003.00 | 9 003.00 | | 9 003.00 |
AH Goodwill | 293 922.00 | | 293 922.00 | 293 922.00 |
AN Land | 23 210.00 | 23 210.00 | | 23 210.00 |
AT Other tangible assets | 55 137.00 | 54 606.00 | 531.00 | 55 137.00 |
BH Other financial assets | 8 462.00 | | 8 462.00 | 8 462.00 |
BJ TOTAL (I) | 389 733.00 | 86 819.00 | 302 915.00 | 389 733.00 |
BP Services in progress | 11 808.00 | | 11 808.00 | 11 808.00 |
BX Customers and related accounts | 167 144.00 | | 167 144.00 | 167 144.00 |
BZ Other receivables | 9 213.00 | | 9 213.00 | 9 213.00 |
CF Cash and cash equivalents | 1 041 731.00 | | 1 041 731.00 | 1 041 731.00 |
CH Prepaid expenses | 443.00 | | 443.00 | 443.00 |
CJ TOTAL (II) | 1 230 339.00 | | 1 230 339.00 | 1 230 339.00 |
CO Grand total (0 to V) | 1 620 072.00 | 86 819.00 | 1 533 254.00 | 1 620 072.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 200 000.00 | 200 000.00 | | 200 000.00 |
DD Legal reserve (1) | 20 000.00 | 20 000.00 | | 20 000.00 |
DG Other reserves | 698 000.00 | 556 000.00 | | 698 000.00 |
DH Retained earnings | 417.00 | 4.00 | | 417.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 184 016.00 | 180 412.00 | | 184 016.00 |
DL TOTAL (I) | 1 102 433.00 | 956 417.00 | | 1 102 433.00 |
DV Miscellaneous Loans and Financial Debts (4) | 233 180.00 | 234 416.00 | | 233 180.00 |
DX Trade payables and related accounts | 1 529.00 | 1 395.00 | | 1 529.00 |
DY Tax and social security liabilities | 59 983.00 | 64 635.00 | | 59 983.00 |
EA Other liabilities | 7 248.00 | 4 450.00 | | 7 248.00 |
EB Prepaid income (2) | 128 881.00 | 116 783.00 | | 128 881.00 |
EC TOTAL (IV) | 430 821.00 | 421 679.00 | | 430 821.00 |
EE Grand total (I to V) | 1 533 254.00 | 1 378 095.00 | | 1 533 254.00 |
EG Accrued income and payables due within one year | 430 821.00 | 421 679.00 | | 430 821.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 593.00 | | 593.00 | 593.00 |
FG Production sold - services | 581 230.00 | | 581 230.00 | 581 230.00 |
FJ Net sales | 581 823.00 | | 581 823.00 | 581 823.00 |
FM Inventory production | | | 1 129.00 | |
FO Operating subsidies | | | 589.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | | |
FQ Other income | | | | |
FR Total operating income (I) | | | 583 542.00 | |
FS Purchases of goods (including customs duties) | | | 593.00 | |
FW Other purchases and external expenses | | | 75 850.00 | |
FX Taxes, duties, and similar payments | | | 3 533.00 | |
FY Salaries and Wages | | | 222 693.00 | |
FZ Social Security Contributions | | | 25 663.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 3 541.00 | |
GE Other Expenses | | | 6.00 | |
GF Total Operating Expenses (II) | | | 331 874.00 | |
GG - OPERATING RESULT (I - II) | | | 251 668.00 | |
GL Other interest and similar income | | | 10 048.00 | |
GP Total financial income (V) | | | 10 048.00 | |
GR Interest and similar expenses | | | 3 588.00 | |
GU Total financial expenses (VI) | | | 3 588.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 6 460.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 258 128.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | | 3 920.00 | | |
HA Exceptional income from management transactions | 450.00 | | | 450.00 |
HD Total exceptional income (VII) | 450.00 | | | 450.00 |
HE Exceptional expenses on management operations | | 450.00 | | |
HH Total exceptional expenses (VIII) | | 450.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | 450.00 | -450.00 | | 450.00 |
HK Income tax | 74 562.00 | 76 383.00 | | 74 562.00 |
HL TOTAL REVENUE (I + III + V + VII) | 594 040.00 | 627 042.00 | | 594 040.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 410 024.00 | 446 630.00 | | 410 024.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 184 016.00 | 180 412.00 | | 184 016.00 |
| |
| 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 | 389 630.00 | | 103.00 | 389 630.00 |
I3 DECREASES Total Financial Fixed Assets | | | 8 462.00 | |
I4 DECREASES Grand Total | | | 389 733.00 | |
IO DECREASES Total including other intangible assets | | | 302 925.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 78 347.00 | |
KD ACQUISITIONS Total including other intangible assets | 302 925.00 | | | 302 925.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 78 347.00 | | | 78 347.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 8 359.00 | | 103.00 | 8 359.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 83 277.00 | 3 541.00 | | 83 277.00 |
PE DEPRECIATION Total including other intangible assets | 9 003.00 | | | 9 003.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 74 274.00 | 3 541.00 | | 74 274.00 |
| |
| 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 | 1 529.00 | 1 529.00 | | 1 529.00 |
8C Staff and Related Accounts | 11 220.00 | 11 220.00 | | 11 220.00 |
8D Social Security and Other Social Organizations | 7 905.00 | 7 905.00 | | 7 905.00 |
8K Other liabilities (including liabilities related to repo transactions) | 7 248.00 | 7 248.00 | | 7 248.00 |
8L Deferred income | 128 881.00 | 128 881.00 | | 128 881.00 |
UT Other financial assets | 8 462.00 | | | 8 462.00 |
UX Other trade receivables | 167 144.00 | | | 167 144.00 |
VB VAT | 366.00 | | | 366.00 |
VI Group and Associates | 233 180.00 | 233 180.00 | | 233 180.00 |
VM Income taxes | 7 433.00 | | | 7 433.00 |
VN Other taxes, similar payments | 1 296.00 | | | 1 296.00 |
VQ Other Taxes, Duties, and Similar Debts | 3 509.00 | 3 509.00 | | 3 509.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 118.00 | | | 118.00 |
VS Prepaid expenses | 443.00 | | | 443.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 185 262.00 | 176 800.00 | 8 462.00 | 185 262.00 |
VW VAT | 37 349.00 | 37 349.00 | | 37 349.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 430 821.00 | 430 821.00 | | 430 821.00 |
| |
| 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 | 1 209.00 | 1 497.00 | | 1 209.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 405.00 | 349.00 | | 405.00 |
ST Other accounts | 39 239.00 | 38 764.00 | | 39 239.00 |
XQ Rental, rental and co-ownership charges | 36 206.00 | 35 900.00 | | 36 206.00 |
YW Business tax | 2 324.00 | 2 402.00 | | 2 324.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 3 533.00 | 3 899.00 | | 3 533.00 |
YY Amount of VAT collected | 116 365.00 | 123 255.00 | | 116 365.00 |
YZ Total deductible VAT on goods and services | 11 272.00 | 12 067.00 | | 11 272.00 |
ZE Dividends | 38 000.00 | | | 38 000.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 75 850.00 | 75 013.00 | | 75 850.00 |
