| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 720.00 | 720.00 | | 720.00 |
AH Goodwill | 1 580 000.00 | | 1 580 000.00 | 1 580 000.00 |
AR Technical installations, industrial equipment and tools | 5 514.00 | 3 506.00 | 2 008.00 | 5 514.00 |
AT Other tangible assets | 123 715.00 | 45 660.00 | 78 056.00 | 123 715.00 |
AV Fixed assets in progress | | | | |
BH Other financial assets | 19 139.00 | 1 006.00 | 18 133.00 | 19 139.00 |
BJ TOTAL (I) | 1 738 751.00 | 50 892.00 | 1 687 859.00 | 1 738 751.00 |
BT Goods | 169 086.00 | | 169 086.00 | 169 086.00 |
BX Customers and related accounts | 36 804.00 | | 36 804.00 | 36 804.00 |
BZ Other receivables | 69 643.00 | | 69 643.00 | 69 643.00 |
CF Cash and cash equivalents | 162 596.00 | | 162 596.00 | 162 596.00 |
CH Prepaid expenses | 4 934.00 | | 4 934.00 | 4 934.00 |
CJ TOTAL (II) | 443 063.00 | | 443 063.00 | 443 063.00 |
CO Grand total (0 to V) | 2 181 815.00 | 50 892.00 | 2 130 923.00 | 2 181 815.00 |
CU Other investments | 9 663.00 | | 9 663.00 | 9 663.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 100 000.00 | 100 000.00 | | 100 000.00 |
DD Legal reserve (1) | 10 000.00 | 4 943.00 | | 10 000.00 |
DG Other reserves | 293 691.00 | 93 922.00 | | 293 691.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 134 755.00 | 204 826.00 | | 134 755.00 |
DL TOTAL (I) | 538 447.00 | 403 691.00 | | 538 447.00 |
DU Loans and Debts from Credit Institutions (3) | 1 257 672.00 | 1 389 571.00 | | 1 257 672.00 |
DV Miscellaneous Loans and Financial Debts (4) | 68 042.00 | 168 069.00 | | 68 042.00 |
DX Trade payables and related accounts | 219 060.00 | 185 076.00 | | 219 060.00 |
DY Tax and social security liabilities | 46 727.00 | 116 961.00 | | 46 727.00 |
EA Other liabilities | 975.00 | | | 975.00 |
EC TOTAL (IV) | 1 592 476.00 | 1 859 677.00 | | 1 592 476.00 |
EE Grand total (I to V) | 2 130 923.00 | 2 263 368.00 | | 2 130 923.00 |
EG Accrued income and payables due within one year | 468 614.00 | 602 869.00 | | 468 614.00 |
| |
| 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 | 1 742 542.00 | | 2 909.00 | 1 742 542.00 |
I3 DECREASES Total Financial Fixed Assets | | | 28 802.00 | |
I4 DECREASES Grand Total | | 6 700.00 | 1 738 751.00 | |
IO DECREASES Total including other intangible assets | | | 1 580 720.00 | |
IY DECREASES Total Tangible Fixed Assets | | 6 700.00 | 129 229.00 | |
KD ACQUISITIONS Total including other intangible assets | 1 580 720.00 | | | 1 580 720.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 133 020.00 | | 2 909.00 | 133 020.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 28 802.00 | | | 28 802.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 32 499.00 | 24 087.00 | 6 700.00 | 32 499.00 |
PE DEPRECIATION Total including other intangible assets | 513.00 | 207.00 | | 513.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 31 986.00 | 23 880.00 | 6 700.00 | 31 986.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
06 aucun libellé | 865.00 | 141.00 | | 865.00 |
7B Total provisions for depreciation | 865.00 | 141.00 | | 865.00 |
7C Grand total | 865.00 | 141.00 | | 865.00 |
UG - Financial | | 141.00 | | |
| |
| 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 | 219 060.00 | 219 060.00 | | 219 060.00 |
8C Staff and Related Accounts | 22 994.00 | 22 994.00 | | 22 994.00 |
8D Social Security and Other Social Organizations | 14 993.00 | 14 993.00 | | 14 993.00 |
8K Other liabilities (including liabilities related to repo transactions) | 975.00 | 975.00 | | 975.00 |
UT Other financial assets | 19 139.00 | | 19 139.00 | 19 139.00 |
UX Other trade receivables | 36 804.00 | 36 804.00 | | 36 804.00 |
VB VAT | 2 233.00 | 2 233.00 | | 2 233.00 |
VG Loans with a maturity of up to one year at origin | 865.00 | 865.00 | | 865.00 |
VH Loans with a maturity of more than one year at origin | 1 256 808.00 | 132 946.00 | 544 025.00 | 1 256 808.00 |
VI Group and Associates | 68 042.00 | 68 042.00 | | 68 042.00 |
VK Loans repaid during the year | 131 808.00 | | | 131 808.00 |
VM Income taxes | 23 399.00 | 23 399.00 | | 23 399.00 |
VQ Other Taxes, Duties, and Similar Debts | 5 216.00 | 5 216.00 | | 5 216.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 44 011.00 | 44 011.00 | | 44 011.00 |
VS Prepaid expenses | 4 934.00 | 4 934.00 | | 4 934.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 130 520.00 | 111 381.00 | 19 139.00 | 130 520.00 |
VW VAT | 3 525.00 | 3 525.00 | | 3 525.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 592 476.00 | 468 614.00 | 544 025.00 | 1 592 476.00 |
| |
| 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 | 3 526.00 | 2 507.00 | | 3 526.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 11 095.00 | 11 232.00 | | 11 095.00 |
ST Other accounts | 33 579.00 | 29 750.00 | | 33 579.00 |
XQ Rental, rental and co-ownership charges | 28 453.00 | 28 147.00 | | 28 453.00 |
YT Subcontracting | 27 394.00 | 16 500.00 | | 27 394.00 |
YW Business tax | 3 729.00 | 3 751.00 | | 3 729.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 7 255.00 | 6 258.00 | | 7 255.00 |
YY Amount of VAT collected | 103 296.00 | 105 369.00 | | 103 296.00 |
YZ Total deductible VAT on goods and services | 84 769.00 | 85 460.00 | | 84 769.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 100 521.00 | 85 629.00 | | 100 521.00 |
