| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AJ Other Intangible Assets | 81 957.00 | | 81 957.00 | 81 957.00 |
AT Other tangible assets | 16 658.00 | 2 746.00 | 13 911.00 | 16 658.00 |
BJ TOTAL (I) | 608 614.00 | 2 746.00 | 605 868.00 | 608 614.00 |
BX Customers and related accounts | 147 502.00 | | 147 502.00 | 147 502.00 |
BZ Other receivables | 646.00 | | 646.00 | 646.00 |
CD Marketable securities | 200 192.00 | | 200 192.00 | 200 192.00 |
CF Cash and cash equivalents | 542 239.00 | | 542 239.00 | 542 239.00 |
CJ TOTAL (II) | 890 580.00 | | 890 580.00 | 890 580.00 |
CO Grand total (0 to V) | 1 499 194.00 | 2 746.00 | 1 496 448.00 | 1 499 194.00 |
CU Other investments | 509 999.00 | | 509 999.00 | 509 999.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000 000.00 | 1 000 000.00 | | 1 000 000.00 |
DD Legal reserve (1) | 100 000.00 | 91 752.00 | | 100 000.00 |
DG Other reserves | 193 461.00 | 184 267.00 | | 193 461.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 181 281.00 | 167 443.00 | | 181 281.00 |
DL TOTAL (I) | 1 474 743.00 | 1 443 461.00 | | 1 474 743.00 |
DV Miscellaneous Loans and Financial Debts (4) | 129.00 | 516.00 | | 129.00 |
DX Trade payables and related accounts | 3 188.00 | 1 150.00 | | 3 188.00 |
DY Tax and social security liabilities | 18 388.00 | 17 621.00 | | 18 388.00 |
EC TOTAL (IV) | 21 705.00 | 19 287.00 | | 21 705.00 |
EE Grand total (I to V) | 1 496 448.00 | 1 462 748.00 | | 1 496 448.00 |
EG Accrued income and payables due within one year | 21 705.00 | 19 287.00 | | 21 705.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 150 356.00 | | 150 356.00 | 150 356.00 |
FJ Net sales | 150 356.00 | | 150 356.00 | 150 356.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 12 445.00 | |
FR Total operating income (I) | | | 162 801.00 | |
FW Other purchases and external expenses | | | 41 979.00 | |
FX Taxes, duties, and similar payments | | | 18 321.00 | |
FY Salaries and Wages | | | 109 896.00 | |
FZ Social Security Contributions | | | 50 950.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 5 298.00 | |
GE Other Expenses | | | 60.00 | |
GF Total Operating Expenses (II) | | | 226 504.00 | |
GG - OPERATING RESULT (I - II) | | | -63 703.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 306 000.00 | |
GK Income from other securities and fixed asset receivables | | | 11 454.00 | |
GL Other interest and similar income | | | 8 329.00 | |
GP Total financial income (V) | | | 325 783.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 325 783.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 262 080.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 12 445.00 | 8 655.00 | | 12 445.00 |
A2 TOTAL ASSETS | 48 102.00 | 131 463.00 | | 48 102.00 |
HB Exceptional income from capital transactions | 9 119.00 | | | 9 119.00 |
HD Total exceptional income (VII) | 9 119.00 | | | 9 119.00 |
HE Exceptional expenses on management operations | 9 539.00 | | | 9 539.00 |
HF Exceptional expenses on capital transactions | 80 379.00 | 481.00 | | 80 379.00 |
HH Total exceptional expenses (VIII) | 89 918.00 | 481.00 | | 89 918.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -80 799.00 | -481.00 | | -80 799.00 |
HL TOTAL REVENUE (I + III + V + VII) | 497 703.00 | 497 666.00 | | 497 703.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 316 421.00 | 330 223.00 | | 316 421.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 181 281.00 | 167 443.00 | | 181 281.00 |
| |
| 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 | 678 210.00 | | 115 742.00 | 678 210.00 |
I3 DECREASES Total Financial Fixed Assets | | 108 322.00 | 509 999.00 | |
I4 DECREASES Grand Total | | 185 337.00 | 608 614.00 | |
IO DECREASES Total including other intangible assets | | 68 825.00 | 81 957.00 | |
IY DECREASES Total Tangible Fixed Assets | | 8 191.00 | 16 658.00 | |
KD ACQUISITIONS Total including other intangible assets | | | 150 782.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 9 106.00 | | 15 742.00 | 9 106.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 669 103.00 | | -50 782.00 | 669 103.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 2 407.00 | 5 298.00 | 4 959.00 | 2 407.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 2 407.00 | 5 298.00 | 4 959.00 | 2 407.00 |
| |
| 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 | 3 188.00 | 3 188.00 | | 3 188.00 |
8C Staff and Related Accounts | 1 482.00 | 1 482.00 | | 1 482.00 |
8D Social Security and Other Social Organizations | 762.00 | 762.00 | | 762.00 |
UX Other trade receivables | 147 502.00 | | | 147 502.00 |
VB VAT | 186.00 | | | 186.00 |
VI Group and Associates | 129.00 | 129.00 | | 129.00 |
VM Income taxes | 460.00 | | | 460.00 |
VQ Other Taxes, Duties, and Similar Debts | 740.00 | 740.00 | | 740.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 148 148.00 | 148 148.00 | | 148 148.00 |
VW VAT | 15 404.00 | 15 404.00 | | 15 404.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 21 705.00 | 21 705.00 | | 21 705.00 |
| |
| 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 | 17 684.00 | 39 550.00 | | 17 684.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 4 097.00 | 3 566.00 | | 4 097.00 |
ST Other accounts | 20 925.00 | 17 710.00 | | 20 925.00 |
XQ Rental, rental and co-ownership charges | 16 957.00 | 21 159.00 | | 16 957.00 |
YT Subcontracting | | 4.00 | | |
YW Business tax | 637.00 | 911.00 | | 637.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 18 321.00 | 40 461.00 | | 18 321.00 |
YY Amount of VAT collected | 30 071.00 | | | 30 071.00 |
YZ Total deductible VAT on goods and services | 2 184.00 | | | 2 184.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 41 979.00 | 42 439.00 | | 41 979.00 |
