| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 2 139.00 | 2 139.00 | | 2 139.00 |
AH Goodwill | 925 400.00 | | 925 400.00 | 925 400.00 |
AR Technical installations, industrial equipment and tools | 15 908.00 | 12 862.00 | 3 046.00 | 15 908.00 |
AT Other tangible assets | 226 300.00 | 205 558.00 | 20 741.00 | 226 300.00 |
BH Other financial assets | 22 882.00 | 3 704.00 | 19 178.00 | 22 882.00 |
BJ TOTAL (I) | 1 199 399.00 | 224 264.00 | 975 135.00 | 1 199 399.00 |
BT Goods | 104 579.00 | | 104 579.00 | 104 579.00 |
BX Customers and related accounts | 19 263.00 | | 19 263.00 | 19 263.00 |
BZ Other receivables | 8 346.00 | | 8 346.00 | 8 346.00 |
CF Cash and cash equivalents | 14 802.00 | | 14 802.00 | 14 802.00 |
CH Prepaid expenses | 8 488.00 | | 8 488.00 | 8 488.00 |
CJ TOTAL (II) | 155 478.00 | | 155 478.00 | 155 478.00 |
CO Grand total (0 to V) | 1 354 877.00 | 224 264.00 | 1 130 614.00 | 1 354 877.00 |
CP Shares due in less than one year | 22 882.00 | | | 22 882.00 |
CU Other investments | 6 770.00 | | 6 770.00 | 6 770.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | 1 000.00 | | 1 000.00 |
DD Legal reserve (1) | 100.00 | 100.00 | | 100.00 |
DG Other reserves | 346 589.00 | 310 775.00 | | 346 589.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 59 697.00 | 35 814.00 | | 59 697.00 |
DL TOTAL (I) | 407 385.00 | 347 689.00 | | 407 385.00 |
DU Loans and Debts from Credit Institutions (3) | 416 690.00 | 465 662.00 | | 416 690.00 |
DV Miscellaneous Loans and Financial Debts (4) | 139 478.00 | 154 309.00 | | 139 478.00 |
DX Trade payables and related accounts | 141 013.00 | 172 520.00 | | 141 013.00 |
DY Tax and social security liabilities | 22 438.00 | 11 267.00 | | 22 438.00 |
EA Other liabilities | 3 610.00 | | | 3 610.00 |
EC TOTAL (IV) | 723 228.00 | 803 758.00 | | 723 228.00 |
EE Grand total (I to V) | 1 130 614.00 | 1 151 446.00 | | 1 130 614.00 |
EG Accrued income and payables due within one year | 391 018.00 | 404 873.00 | | 391 018.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 17 121.00 | | | 17 121.00 |
| |
| 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 | 1 197 674.00 | | 1 725.00 | 1 197 674.00 |
I3 DECREASES Total Financial Fixed Assets | | | 29 652.00 | |
I4 DECREASES Grand Total | | | 1 199 399.00 | |
IO DECREASES Total including other intangible assets | | | 927 539.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 242 208.00 | |
KD ACQUISITIONS Total including other intangible assets | 927 539.00 | | | 927 539.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 240 533.00 | | 1 675.00 | 240 533.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 29 602.00 | | 50.00 | 29 602.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 212 679.00 | 7 880.00 | | 212 679.00 |
PE DEPRECIATION Total including other intangible assets | 2 139.00 | | | 2 139.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 210 540.00 | 7 880.00 | | 210 540.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
06 aucun libellé | 3 704.00 | | | 3 704.00 |
7B Total provisions for depreciation | 3 704.00 | | | 3 704.00 |
7C Grand total | 3 704.00 | | | 3 704.00 |
| |
| 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 | 141 013.00 | 141 013.00 | | 141 013.00 |
8C Staff and Related Accounts | 6 259.00 | 6 259.00 | | 6 259.00 |
8D Social Security and Other Social Organizations | 3 713.00 | 3 713.00 | | 3 713.00 |
8E Income Taxes | 4 318.00 | 4 318.00 | | 4 318.00 |
8K Other liabilities (including liabilities related to repo transactions) | 3 610.00 | 3 610.00 | | 3 610.00 |
UT Other financial assets | 22 882.00 | 22 882.00 | | 22 882.00 |
UX Other trade receivables | 19 263.00 | 19 263.00 | | 19 263.00 |
VB VAT | 1 432.00 | 1 432.00 | | 1 432.00 |
VG Loans with a maturity of up to one year at origin | 17 357.00 | 17 357.00 | | 17 357.00 |
VH Loans with a maturity of more than one year at origin | 399 333.00 | 67 123.00 | 268 096.00 | 399 333.00 |
VI Group and Associates | 139 478.00 | 139 478.00 | | 139 478.00 |
VK Loans repaid during the year | 66 055.00 | | | 66 055.00 |
VQ Other Taxes, Duties, and Similar Debts | 2 495.00 | 2 495.00 | | 2 495.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 6 914.00 | 6 914.00 | | 6 914.00 |
VS Prepaid expenses | 8 488.00 | 8 488.00 | | 8 488.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 58 979.00 | 58 979.00 | | 58 979.00 |
VW VAT | 5 653.00 | 5 653.00 | | 5 653.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 723 228.00 | 391 018.00 | 268 096.00 | 723 228.00 |
| |
| 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 | 1 004.00 | 1 745.00 | | 1 004.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 13 410.00 | 9 510.00 | | 13 410.00 |
ST Other accounts | 35 645.00 | 43 943.00 | | 35 645.00 |
XQ Rental, rental and co-ownership charges | 29 201.00 | 28 341.00 | | 29 201.00 |
YT Subcontracting | 8 025.00 | 7 927.00 | | 8 025.00 |
YW Business tax | 2 158.00 | 2 048.00 | | 2 158.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 3 162.00 | 3 793.00 | | 3 162.00 |
YY Amount of VAT collected | 68 369.00 | 66 156.00 | | 68 369.00 |
YZ Total deductible VAT on goods and services | 53 405.00 | 57 447.00 | | 53 405.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 86 281.00 | 89 720.00 | | 86 281.00 |
| |
| 16 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
YP Average staff number | 3.00 | | | 3.00 |
