| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 115 019.00 | | 115 019.00 | 115 019.00 |
AJ Other Intangible Assets | 14 078.00 | 13 737.00 | 341.00 | 14 078.00 |
AT Other tangible assets | 32 700.00 | 19 585.00 | 13 116.00 | 32 700.00 |
BH Other financial assets | 185.00 | | 185.00 | 185.00 |
BJ TOTAL (I) | 167 038.00 | 33 321.00 | 133 716.00 | 167 038.00 |
BX Customers and related accounts | 10 557.00 | | 10 557.00 | 10 557.00 |
BZ Other receivables | 1 596 896.00 | | 1 596 896.00 | 1 596 896.00 |
CF Cash and cash equivalents | 24 903.00 | | 24 903.00 | 24 903.00 |
CH Prepaid expenses | 349.00 | | 349.00 | 349.00 |
CJ TOTAL (II) | 1 632 705.00 | | 1 632 705.00 | 1 632 705.00 |
CO Grand total (0 to V) | 1 799 743.00 | 33 321.00 | 1 766 421.00 | 1 799 743.00 |
CU Other investments | 5 056.00 | | 5 056.00 | 5 056.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 50 000.00 | 50 000.00 | | 50 000.00 |
DD Legal reserve (1) | 1 040.00 | 1 040.00 | | 1 040.00 |
DG Other reserves | 20 000.00 | | | 20 000.00 |
DH Retained earnings | 3 689.00 | 2 780.00 | | 3 689.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 36 849.00 | 20 909.00 | | 36 849.00 |
DL TOTAL (I) | 111 577.00 | 74 729.00 | | 111 577.00 |
DU Loans and Debts from Credit Institutions (3) | 10 147.00 | 12 836.00 | | 10 147.00 |
DV Miscellaneous Loans and Financial Debts (4) | 211.00 | 33 252.00 | | 211.00 |
DX Trade payables and related accounts | 17 172.00 | 15 597.00 | | 17 172.00 |
DY Tax and social security liabilities | 39 213.00 | 34 846.00 | | 39 213.00 |
EA Other liabilities | 1 588 100.00 | 1 587 546.00 | | 1 588 100.00 |
EC TOTAL (IV) | 1 654 844.00 | 1 684 076.00 | | 1 654 844.00 |
EE Grand total (I to V) | 1 766 421.00 | 1 758 805.00 | | 1 766 421.00 |
EG Accrued income and payables due within one year | 1 647 622.00 | 1 674 092.00 | | 1 647 622.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 144.00 | 135.00 | | 144.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 540 632.00 | | 540 632.00 | 540 632.00 |
FJ Net sales | 540 632.00 | | 540 632.00 | 540 632.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 342.00 | |
FQ Other income | | | 4.00 | |
FR Total operating income (I) | | | 540 978.00 | |
FW Other purchases and external expenses | | | 309 730.00 | |
FX Taxes, duties, and similar payments | | | 10 448.00 | |
FY Salaries and Wages | | | 140 640.00 | |
FZ Social Security Contributions | | | 37 747.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 5 580.00 | |
GE Other Expenses | | | 627.00 | |
GF Total Operating Expenses (II) | | | 504 772.00 | |
GG - OPERATING RESULT (I - II) | | | 36 206.00 | |
GL Other interest and similar income | | | | |
GP Total financial income (V) | | | | |
GR Interest and similar expenses | | | 922.00 | |
GU Total financial expenses (VI) | | | 922.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -922.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 35 284.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 342.00 | | | 342.00 |
HA Exceptional income from management transactions | 2 000.00 | 16 155.00 | | 2 000.00 |
HD Total exceptional income (VII) | 2 000.00 | 16 155.00 | | 2 000.00 |
HE Exceptional expenses on management operations | 435.00 | 90.00 | | 435.00 |
HF Exceptional expenses on capital transactions | | 30 000.00 | | |
HH Total exceptional expenses (VIII) | 435.00 | 30 090.00 | | 435.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 1 565.00 | -13 935.00 | | 1 565.00 |
HL TOTAL REVENUE (I + III + V + VII) | 542 978.00 | 536 825.00 | | 542 978.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 506 129.00 | 515 917.00 | | 506 129.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 36 849.00 | 20 909.00 | | 36 849.00 |
HP References: Equipment leasing | 3 072.00 | 2 586.00 | | 3 072.00 |
| |
| 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 | 166 080.00 | | 2 422.00 | 166 080.00 |
I3 DECREASES Total Financial Fixed Assets | | 1 464.00 | 5 241.00 | |
I4 DECREASES Grand Total | | 1 464.00 | 167 038.00 | |
IO DECREASES Total including other intangible assets | | | 129 097.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 32 700.00 | |
KD ACQUISITIONS Total including other intangible assets | 129 097.00 | | | 129 097.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 30 279.00 | | 2 422.00 | 30 279.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 6 705.00 | | | 6 705.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 27 742.00 | 5 580.00 | | 27 742.00 |
PE DEPRECIATION Total including other intangible assets | 13 493.00 | 243.00 | | 13 493.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 14 248.00 | 5 336.00 | | 14 248.00 |
| |
| 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 | 17 172.00 | 17 172.00 | | 17 172.00 |
8C Staff and Related Accounts | 9 995.00 | 9 995.00 | | 9 995.00 |
8D Social Security and Other Social Organizations | 26 675.00 | 26 675.00 | | 26 675.00 |
8K Other liabilities (including liabilities related to repo transactions) | 1 588 100.00 | 1 588 100.00 | | 1 588 100.00 |
UT Other financial assets | 185.00 | | 185.00 | 185.00 |
UX Other trade receivables | 10 557.00 | 10 557.00 | | 10 557.00 |
VB VAT | 208.00 | 208.00 | | 208.00 |
VC Group and associates | 344.00 | 344.00 | | 344.00 |
VG Loans with a maturity of up to one year at origin | 144.00 | 144.00 | | 144.00 |
VH Loans with a maturity of more than one year at origin | 10 002.00 | 2 781.00 | 7 222.00 | 10 002.00 |
VI Group and Associates | 211.00 | 211.00 | | 211.00 |
VK Loans repaid during the year | 2 694.00 | | | 2 694.00 |
VM Income taxes | 8 169.00 | 8 169.00 | | 8 169.00 |
VQ Other Taxes, Duties, and Similar Debts | 258.00 | 258.00 | | 258.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 1 588 176.00 | 1 588 176.00 | | 1 588 176.00 |
VS Prepaid expenses | 349.00 | 349.00 | | 349.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 607 987.00 | 1 607 802.00 | 185.00 | 1 607 987.00 |
VW VAT | 2 285.00 | 2 285.00 | | 2 285.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 654 844.00 | 1 647 622.00 | 7 222.00 | 1 654 844.00 |
| |
| 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 | 7 733.00 | 7 093.00 | | 7 733.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 17 892.00 | 24 825.00 | | 17 892.00 |
ST Other accounts | 247 764.00 | 234 946.00 | | 247 764.00 |
XQ Rental, rental and co-ownership charges | 41 154.00 | 40 335.00 | | 41 154.00 |
YU External personnel | 2 920.00 | 6 032.00 | | 2 920.00 |
YW Business tax | 2 715.00 | 2 752.00 | | 2 715.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 10 448.00 | 9 845.00 | | 10 448.00 |
YY Amount of VAT collected | 108 734.00 | 102 910.00 | | 108 734.00 |
YZ Total deductible VAT on goods and services | 56 596.00 | 56 919.00 | | 56 596.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 309 730.00 | 306 137.00 | | 309 730.00 |
