| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 306 687.00 | | 306 687.00 | 306 687.00 |
AJ Other Intangible Assets | 1 372.00 | 1 372.00 | | 1 372.00 |
AT Other tangible assets | 47 223.00 | 30 753.00 | 16 470.00 | 47 223.00 |
BD Other fixed assets | 441 827.00 | | 441 827.00 | 441 827.00 |
BH Other financial assets | 3 895.00 | | 3 895.00 | 3 895.00 |
BJ TOTAL (I) | 804 484.00 | 32 125.00 | 772 359.00 | 804 484.00 |
BX Customers and related accounts | 65 678.00 | | 65 678.00 | 65 678.00 |
BZ Other receivables | 119 925.00 | | 119 925.00 | 119 925.00 |
CF Cash and cash equivalents | 91 194.00 | | 91 194.00 | 91 194.00 |
CJ TOTAL (II) | 276 797.00 | | 276 797.00 | 276 797.00 |
CO Grand total (0 to V) | 1 081 281.00 | 32 125.00 | 1 049 155.00 | 1 081 281.00 |
CU Other investments | 3 480.00 | | 3 480.00 | 3 480.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 8 000.00 | 8 000.00 | | 8 000.00 |
DD Legal reserve (1) | 800.00 | 800.00 | | 800.00 |
DG Other reserves | 15 996.00 | 15 996.00 | | 15 996.00 |
DH Retained earnings | 122 705.00 | 119 559.00 | | 122 705.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 30 382.00 | 3 146.00 | | 30 382.00 |
DL TOTAL (I) | 177 882.00 | 147 500.00 | | 177 882.00 |
DU Loans and Debts from Credit Institutions (3) | 2 187.00 | 17 488.00 | | 2 187.00 |
DV Miscellaneous Loans and Financial Debts (4) | 716 387.00 | 691 059.00 | | 716 387.00 |
DX Trade payables and related accounts | 20 776.00 | 20 478.00 | | 20 776.00 |
DY Tax and social security liabilities | 51 659.00 | 50 883.00 | | 51 659.00 |
EA Other liabilities | 80 263.00 | 76 830.00 | | 80 263.00 |
EC TOTAL (IV) | 871 273.00 | 856 737.00 | | 871 273.00 |
EE Grand total (I to V) | 1 049 155.00 | 1 004 238.00 | | 1 049 155.00 |
EG Accrued income and payables due within one year | 871 273.00 | 856 737.00 | | 871 273.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 2 187.00 | 17 488.00 | | 2 187.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 265 134.00 | | 265 134.00 | 265 134.00 |
FJ Net sales | 265 134.00 | | 265 134.00 | 265 134.00 |
FQ Other income | | | 13 619.00 | |
FR Total operating income (I) | | | 278 753.00 | |
FW Other purchases and external expenses | | | 136 239.00 | |
FX Taxes, duties, and similar payments | | | 2 367.00 | |
FY Salaries and Wages | | | 113 019.00 | |
FZ Social Security Contributions | | | 39 832.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 4 805.00 | |
GE Other Expenses | | | 11 652.00 | |
GF Total Operating Expenses (II) | | | 307 914.00 | |
GG - OPERATING RESULT (I - II) | | | -29 161.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 46.00 | |
GL Other interest and similar income | | | | |
GP Total financial income (V) | | | 46.00 | |
GR Interest and similar expenses | | | 766.00 | |
GU Total financial expenses (VI) | | | 766.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -720.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -29 880.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A4 Equity method investments | 11 649.00 | | | 11 649.00 |
HA Exceptional income from management transactions | 60 262.00 | 363.00 | | 60 262.00 |
HD Total exceptional income (VII) | 60 262.00 | 363.00 | | 60 262.00 |
HE Exceptional expenses on management operations | | 1 104.00 | | |
HH Total exceptional expenses (VIII) | | 1 104.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | 60 262.00 | -741.00 | | 60 262.00 |
HL TOTAL REVENUE (I + III + V + VII) | 339 062.00 | 237 726.00 | | 339 062.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 308 680.00 | 234 580.00 | | 308 680.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 30 382.00 | 3 146.00 | | 30 382.00 |
| |
| 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 | 807 996.00 | | 590.00 | 807 996.00 |
I3 DECREASES Total Financial Fixed Assets | 2 523.00 | | 449 202.00 | 2 523.00 |
I4 DECREASES Grand Total | 2 523.00 | 1 579.00 | 804 484.00 | 2 523.00 |
IO DECREASES Total including other intangible assets | | | 308 059.00 | |
IY DECREASES Total Tangible Fixed Assets | | 1 579.00 | 47 223.00 | |
KD ACQUISITIONS Total including other intangible assets | 308 059.00 | | | 308 059.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 48 212.00 | | 590.00 | 48 212.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 451 725.00 | | | 451 725.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 28 900.00 | 4 805.00 | 1 579.00 | 28 900.00 |
PE DEPRECIATION Total including other intangible assets | 1 372.00 | | | 1 372.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 27 528.00 | 4 805.00 | 1 579.00 | 27 528.00 |
| |
| 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 | 20 776.00 | 20 776.00 | | 20 776.00 |
8C Staff and Related Accounts | 11 704.00 | 11 704.00 | | 11 704.00 |
8D Social Security and Other Social Organizations | 14 520.00 | 14 520.00 | | 14 520.00 |
8K Other liabilities (including liabilities related to repo transactions) | 80 263.00 | 80 263.00 | | 80 263.00 |
UT Other financial assets | 3 895.00 | | 3 895.00 | 3 895.00 |
UX Other trade receivables | 65 678.00 | 65 678.00 | | 65 678.00 |
VB VAT | 3 502.00 | 3 502.00 | | 3 502.00 |
VC Group and associates | 108 609.00 | 108 609.00 | | 108 609.00 |
VG Loans with a maturity of up to one year at origin | 2 187.00 | 2 187.00 | | 2 187.00 |
VI Group and Associates | 716 387.00 | 716 387.00 | | 716 387.00 |
VM Income taxes | 6 916.00 | 6 916.00 | | 6 916.00 |
VQ Other Taxes, Duties, and Similar Debts | 1 545.00 | 1 545.00 | | 1 545.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 899.00 | 899.00 | | 899.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 189 498.00 | 185 603.00 | 3 895.00 | 189 498.00 |
VW VAT | 23 891.00 | 23 891.00 | | 23 891.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 871 273.00 | 871 273.00 | | 871 273.00 |
| |
| 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 | 1 546.00 | 1 337.00 | | 1 546.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 49 553.00 | 1 692.00 | | 49 553.00 |
ST Other accounts | 54 874.00 | 55 262.00 | | 54 874.00 |
XQ Rental, rental and co-ownership charges | 16 145.00 | 16 494.00 | | 16 145.00 |
YT Subcontracting | 15 501.00 | 13 900.00 | | 15 501.00 |
YV Retrocessions of fees, commissions and brokerage | 167.00 | | | 167.00 |
YW Business tax | 821.00 | 563.00 | | 821.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 2 367.00 | 1 900.00 | | 2 367.00 |
YY Amount of VAT collected | 62 599.00 | 38 937.00 | | 62 599.00 |
YZ Total deductible VAT on goods and services | 11 839.00 | 10 048.00 | | 11 839.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 136 239.00 | 87 347.00 | | 136 239.00 |
