| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 599 060.00 | | 599 060.00 | 599 060.00 |
AT Other tangible assets | 72 678.00 | 51 519.00 | 21 159.00 | 72 678.00 |
BJ TOTAL (I) | 672 688.00 | 51 519.00 | 621 169.00 | 672 688.00 |
BX Customers and related accounts | 185 664.00 | 17 996.00 | 167 667.00 | 185 664.00 |
BZ Other receivables | 38 039.00 | | 38 039.00 | 38 039.00 |
CF Cash and cash equivalents | 375 351.00 | | 375 351.00 | 375 351.00 |
CJ TOTAL (II) | 599 054.00 | 17 996.00 | 581 058.00 | 599 054.00 |
CO Grand total (0 to V) | 1 271 742.00 | 69 515.00 | 1 202 227.00 | 1 271 742.00 |
CU Other investments | 950.00 | | 950.00 | 950.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 230 000.00 | 230 000.00 | | 230 000.00 |
DB Share, merger, contribution premiums, etc. | 42 500.00 | 42 500.00 | | 42 500.00 |
DD Legal reserve (1) | 23 000.00 | 23 000.00 | | 23 000.00 |
DH Retained earnings | 118 177.00 | 118 177.00 | | 118 177.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 135 769.00 | 124 842.00 | | 135 769.00 |
DL TOTAL (I) | 549 446.00 | 538 519.00 | | 549 446.00 |
DU Loans and Debts from Credit Institutions (3) | 35 394.00 | 27 726.00 | | 35 394.00 |
DV Miscellaneous Loans and Financial Debts (4) | 38 891.00 | 85 568.00 | | 38 891.00 |
DX Trade payables and related accounts | 140 739.00 | 101 427.00 | | 140 739.00 |
DY Tax and social security liabilities | 179 638.00 | 199 305.00 | | 179 638.00 |
EA Other liabilities | 1 139.00 | 2 392.00 | | 1 139.00 |
EB Prepaid income (2) | 256 980.00 | 274 561.00 | | 256 980.00 |
EC TOTAL (IV) | 652 781.00 | 690 979.00 | | 652 781.00 |
EE Grand total (I to V) | 1 202 227.00 | 1 229 498.00 | | 1 202 227.00 |
EG Accrued income and payables due within one year | 639 527.00 | 673 205.00 | | 639 527.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 1 178 394.00 | | 1 178 394.00 | 1 178 394.00 |
FJ Net sales | 1 178 394.00 | | 1 178 394.00 | 1 178 394.00 |
FO Operating subsidies | | | 9 331.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 25 002.00 | |
FQ Other income | | | 7 631.00 | |
FR Total operating income (I) | | | 1 220 357.00 | |
FW Other purchases and external expenses | | | 493 851.00 | |
FX Taxes, duties, and similar payments | | | 7 921.00 | |
FY Salaries and Wages | | | 385 126.00 | |
FZ Social Security Contributions | | | 122 723.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 14 114.00 | |
GC Operating Expenses - Current Assets: Provisions | | | 13 106.00 | |
GE Other Expenses | | | 4 202.00 | |
GF Total Operating Expenses (II) | | | 1 041 044.00 | |
GG - OPERATING RESULT (I - II) | | | 179 314.00 | |
GO Net income from sales of marketable securities | | | | |
GP Total financial income (V) | | | | |
GR Interest and similar expenses | | | 663.00 | |
GU Total financial expenses (VI) | | | 663.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -663.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 178 650.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 737.00 | | | 737.00 |
HD Total exceptional income (VII) | 737.00 | | | 737.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 737.00 | | | 737.00 |
HK Income tax | 43 619.00 | 38 320.00 | | 43 619.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 221 095.00 | 1 182 441.00 | | 1 221 095.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 085 326.00 | 1 057 599.00 | | 1 085 326.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 135 769.00 | 124 842.00 | | 135 769.00 |
| |
| 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 | 665 805.00 | | 18 864.00 | 665 805.00 |
I3 DECREASES Total Financial Fixed Assets | | | 950.00 | |
I4 DECREASES Grand Total | | 11 981.00 | 672 688.00 | |
IO DECREASES Total including other intangible assets | | | 599 060.00 | |
IY DECREASES Total Tangible Fixed Assets | | 11 981.00 | 72 678.00 | |
KD ACQUISITIONS Total including other intangible assets | 599 060.00 | | | 599 060.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 65 795.00 | | 18 864.00 | 65 795.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 950.00 | | | 950.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 49 386.00 | 14 114.00 | 11 981.00 | 49 386.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 49 386.00 | 14 114.00 | 11 981.00 | 49 386.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6T Receivables | 29 892.00 | 13 106.00 | 25 002.00 | 29 892.00 |
7B Total provisions for depreciation | 29 892.00 | 13 106.00 | 25 002.00 | 29 892.00 |
7C Grand total | 29 892.00 | 13 106.00 | 25 002.00 | 29 892.00 |
UE of which provisions and reversals: - Operating | | 13 106.00 | 25 002.00 | |
| |
| 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 | 140 739.00 | 140 739.00 | | 140 739.00 |
8C Staff and Related Accounts | 77 892.00 | 77 892.00 | | 77 892.00 |
8D Social Security and Other Social Organizations | 47 246.00 | 47 246.00 | | 47 246.00 |
8K Other liabilities (including liabilities related to repo transactions) | 1 139.00 | 1 139.00 | | 1 139.00 |
8L Deferred income | 256 980.00 | 256 980.00 | | 256 980.00 |
UX Other trade receivables | 185 664.00 | 185 664.00 | | 185 664.00 |
UY Staff and related accounts | 94.00 | 94.00 | | 94.00 |
VB VAT | 21 946.00 | 21 946.00 | | 21 946.00 |
VG Loans with a maturity of up to one year at origin | 35 394.00 | 22 140.00 | 13 254.00 | 35 394.00 |
VI Group and Associates | 38 891.00 | 38 891.00 | | 38 891.00 |
VJ Loans taken out during the year | 29 808.00 | | | 29 808.00 |
VK Loans repaid during the year | 22 140.00 | | | 22 140.00 |
VM Income taxes | 15 999.00 | 15 999.00 | | 15 999.00 |
VQ Other Taxes, Duties, and Similar Debts | 3 223.00 | 3 223.00 | | 3 223.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 223 703.00 | 223 703.00 | | 223 703.00 |
VW VAT | 51 276.00 | 51 276.00 | | 51 276.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 652 781.00 | 639 527.00 | 13 254.00 | 652 781.00 |
| |
| 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 | 6 153.00 | 5 684.00 | | 6 153.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 339 784.00 | 334 935.00 | | 339 784.00 |
ST Other accounts | 124 427.00 | 110 938.00 | | 124 427.00 |
XQ Rental, rental and co-ownership charges | 29 639.00 | 24 639.00 | | 29 639.00 |
YT Subcontracting | | 2 424.00 | | |
YW Business tax | 1 768.00 | 1 758.00 | | 1 768.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 7 921.00 | 7 442.00 | | 7 921.00 |
YY Amount of VAT collected | 235 351.00 | 233 542.00 | | 235 351.00 |
YZ Total deductible VAT on goods and services | 80 395.00 | 74 289.00 | | 80 395.00 |
ZE Dividends | 124 842.00 | | | 124 842.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 493 851.00 | 472 937.00 | | 493 851.00 |
| |
| 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 | 10.00 | | | 10.00 |
