| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 88 913.00 | | 88 913.00 | 88 913.00 |
AJ Other Intangible Assets | 2 592.00 | 2 592.00 | | 2 592.00 |
AT Other tangible assets | 69 747.00 | 65 904.00 | 3 843.00 | 69 747.00 |
BH Other financial assets | 15 156.00 | | 15 156.00 | 15 156.00 |
BJ TOTAL (I) | 202 408.00 | 68 496.00 | 133 912.00 | 202 408.00 |
BX Customers and related accounts | 37 328.00 | | 37 328.00 | 37 328.00 |
BZ Other receivables | 1 378 188.00 | | 1 378 188.00 | 1 378 188.00 |
CF Cash and cash equivalents | 95 909.00 | | 95 909.00 | 95 909.00 |
CJ TOTAL (II) | 1 511 424.00 | | 1 511 424.00 | 1 511 424.00 |
CO Grand total (0 to V) | 1 713 832.00 | 68 496.00 | 1 645 336.00 | 1 713 832.00 |
CU Other investments | 26 000.00 | | 26 000.00 | 26 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 40 000.00 | 40 000.00 | | 40 000.00 |
DD Legal reserve (1) | 4 000.00 | 4 000.00 | | 4 000.00 |
DH Retained earnings | 500 852.00 | 462 042.00 | | 500 852.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 68 062.00 | 38 810.00 | | 68 062.00 |
DL TOTAL (I) | 612 914.00 | 544 852.00 | | 612 914.00 |
DU Loans and Debts from Credit Institutions (3) | 4 083.00 | | | 4 083.00 |
DV Miscellaneous Loans and Financial Debts (4) | 106 523.00 | 104 447.00 | | 106 523.00 |
DX Trade payables and related accounts | 760 262.00 | 633 113.00 | | 760 262.00 |
DY Tax and social security liabilities | 69 147.00 | 61 804.00 | | 69 147.00 |
DZ Fixed asset liabilities and related accounts | 2 095.00 | 2 118.00 | | 2 095.00 |
EA Other liabilities | 90 311.00 | 47 946.00 | | 90 311.00 |
EC TOTAL (IV) | 1 032 422.00 | 849 429.00 | | 1 032 422.00 |
EE Grand total (I to V) | 1 645 336.00 | 1 394 281.00 | | 1 645 336.00 |
EG Accrued income and payables due within one year | 1 032 422.00 | 849 429.00 | | 1 032 422.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 4 083.00 | | | 4 083.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 605 559.00 | | 605 559.00 | 605 559.00 |
FJ Net sales | 605 559.00 | | 605 559.00 | 605 559.00 |
FO Operating subsidies | | | 2 822.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 216.00 | |
FQ Other income | | | 30 404.00 | |
FR Total operating income (I) | | | 639 001.00 | |
FW Other purchases and external expenses | | | 231 228.00 | |
FX Taxes, duties, and similar payments | | | 5 814.00 | |
FY Salaries and Wages | | | 231 788.00 | |
FZ Social Security Contributions | | | 62 263.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 4 196.00 | |
GE Other Expenses | | | 30 300.00 | |
GF Total Operating Expenses (II) | | | 565 590.00 | |
GG - OPERATING RESULT (I - II) | | | 73 411.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 18 592.00 | |
GP Total financial income (V) | | | 18 592.00 | |
GR Interest and similar expenses | | | 365.00 | |
GU Total financial expenses (VI) | | | 365.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 18 227.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 91 638.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 216.00 | 1 462.00 | | 216.00 |
A4 Equity method investments | 30 277.00 | 24 361.00 | | 30 277.00 |
HA Exceptional income from management transactions | 1 399.00 | 51.00 | | 1 399.00 |
HD Total exceptional income (VII) | 1 399.00 | 51.00 | | 1 399.00 |
HE Exceptional expenses on management operations | 1 313.00 | 9 633.00 | | 1 313.00 |
HF Exceptional expenses on capital transactions | 2 802.00 | | | 2 802.00 |
HH Total exceptional expenses (VIII) | 4 115.00 | 9 633.00 | | 4 115.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -2 716.00 | -9 582.00 | | -2 716.00 |
HK Income tax | 20 859.00 | 5 172.00 | | 20 859.00 |
HL TOTAL REVENUE (I + III + V + VII) | 658 992.00 | 518 545.00 | | 658 992.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 590 930.00 | 479 735.00 | | 590 930.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 68 062.00 | 38 810.00 | | 68 062.00 |
HP References: Equipment leasing | 10 499.00 | 9 515.00 | | 10 499.00 |
| |
| 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 | 221 049.00 | | | 221 049.00 |
I3 DECREASES Total Financial Fixed Assets | | | 41 156.00 | |
I4 DECREASES Grand Total | | 18 641.00 | 202 408.00 | |
IO DECREASES Total including other intangible assets | | | 91 505.00 | |
IY DECREASES Total Tangible Fixed Assets | | 18 641.00 | 69 747.00 | |
KD ACQUISITIONS Total including other intangible assets | 91 505.00 | | | 91 505.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 88 388.00 | | | 88 388.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 41 156.00 | | | 41 156.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 80 138.00 | 4 196.00 | 15 839.00 | 80 138.00 |
PE DEPRECIATION Total including other intangible assets | 2 592.00 | | | 2 592.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 77 547.00 | 4 196.00 | 15 839.00 | 77 547.00 |
| |
| 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 | 760 262.00 | 760 262.00 | | 760 262.00 |
8C Staff and Related Accounts | 21 700.00 | 21 700.00 | | 21 700.00 |
8D Social Security and Other Social Organizations | 25 988.00 | 25 988.00 | | 25 988.00 |
8E Income Taxes | 5 961.00 | 5 961.00 | | 5 961.00 |
8J Fixed Asset Liabilities and Related Accounts | 2 095.00 | 2 095.00 | | 2 095.00 |
8K Other liabilities (including liabilities related to repo transactions) | 90 311.00 | 90 311.00 | | 90 311.00 |
UT Other financial assets | 15 156.00 | | | 15 156.00 |
UX Other trade receivables | 37 328.00 | | | 37 328.00 |
VB VAT | 126 457.00 | | | 126 457.00 |
VC Group and associates | 1 248 052.00 | | | 1 248 052.00 |
VG Loans with a maturity of up to one year at origin | 4 083.00 | 4 083.00 | | 4 083.00 |
VI Group and Associates | 106 523.00 | 106 523.00 | | 106 523.00 |
VQ Other Taxes, Duties, and Similar Debts | 3 706.00 | 3 706.00 | | 3 706.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 3 679.00 | | | 3 679.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 430 671.00 | 1 415 515.00 | 15 156.00 | 1 430 671.00 |
VW VAT | 11 793.00 | 11 793.00 | | 11 793.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 032 422.00 | 1 032 422.00 | | 1 032 422.00 |
| |
| 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 | 3 449.00 | 3 015.00 | | 3 449.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 56 071.00 | 56 010.00 | | 56 071.00 |
ST Other accounts | 113 575.00 | 99 096.00 | | 113 575.00 |
XQ Rental, rental and co-ownership charges | 33 055.00 | 36 782.00 | | 33 055.00 |
YT Subcontracting | 27 926.00 | | | 27 926.00 |
YV Retrocessions of fees, commissions and brokerage | 600.00 | | | 600.00 |
YW Business tax | 2 365.00 | 2 335.00 | | 2 365.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 5 814.00 | 5 350.00 | | 5 814.00 |
YY Amount of VAT collected | 116 601.00 | 98 268.00 | | 116 601.00 |
YZ Total deductible VAT on goods and services | 20 720.00 | 17 627.00 | | 20 720.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 231 228.00 | 191 889.00 | | 231 228.00 |
