| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 6 250.00 | 4 516.00 | 1 734.00 | 6 250.00 |
AH Goodwill | 140 000.00 | | 140 000.00 | 140 000.00 |
AT Other tangible assets | 17 464.00 | 5 788.00 | 11 676.00 | 17 464.00 |
BJ TOTAL (I) | 163 714.00 | 10 304.00 | 153 410.00 | 163 714.00 |
BX Customers and related accounts | 18 442.00 | | 18 442.00 | 18 442.00 |
BZ Other receivables | 683.00 | | 683.00 | 683.00 |
CF Cash and cash equivalents | 424 692.00 | | 424 692.00 | 424 692.00 |
CH Prepaid expenses | 1 667.00 | | 1 667.00 | 1 667.00 |
CJ TOTAL (II) | 445 484.00 | | 445 484.00 | 445 484.00 |
CO Grand total (0 to V) | 609 197.00 | 10 304.00 | 598 893.00 | 609 197.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | 10 000.00 | | 10 000.00 |
DD Legal reserve (1) | 1 000.00 | 1 000.00 | | 1 000.00 |
DG Other reserves | 86 331.00 | 28 564.00 | | 86 331.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 55 294.00 | 57 767.00 | | 55 294.00 |
DL TOTAL (I) | 152 625.00 | 97 331.00 | | 152 625.00 |
DV Miscellaneous Loans and Financial Debts (4) | 415 315.00 | 343 668.00 | | 415 315.00 |
DX Trade payables and related accounts | 6 905.00 | 7 400.00 | | 6 905.00 |
DY Tax and social security liabilities | 23 046.00 | 24 466.00 | | 23 046.00 |
EA Other liabilities | 1 002.00 | | | 1 002.00 |
EC TOTAL (IV) | 446 268.00 | 375 534.00 | | 446 268.00 |
EE Grand total (I to V) | 598 893.00 | 472 865.00 | | 598 893.00 |
EG Accrued income and payables due within one year | 446 268.00 | 375 534.00 | | 446 268.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 544 654.00 | | 544 654.00 | 544 654.00 |
FJ Net sales | 544 654.00 | | 544 654.00 | 544 654.00 |
FR Total operating income (I) | | | 544 655.00 | |
FU Purchases of raw materials and other supplies | | | 14 864.00 | |
FW Other purchases and external expenses | | | 66 099.00 | |
FX Taxes, duties, and similar payments | | | 9 925.00 | |
FY Salaries and Wages | | | 357 870.00 | |
FZ Social Security Contributions | | | 21 052.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 4 927.00 | |
GE Other Expenses | | | 4.00 | |
GF Total Operating Expenses (II) | | | 474 740.00 | |
GG - OPERATING RESULT (I - II) | | | 69 914.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 69 914.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | | 1 078.00 | | |
HD Total exceptional income (VII) | | 1 078.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | 1 078.00 | | |
HK Income tax | 14 620.00 | 14 262.00 | | 14 620.00 |
HL TOTAL REVENUE (I + III + V + VII) | 544 655.00 | 539 183.00 | | 544 655.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 489 360.00 | 481 416.00 | | 489 360.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 55 294.00 | 57 767.00 | | 55 294.00 |
| |
| 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 | 163 714.00 | | | 163 714.00 |
I4 DECREASES Grand Total | | | 163 714.00 | |
IO DECREASES Total including other intangible assets | | | 146 250.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 17 464.00 | |
KD ACQUISITIONS Total including other intangible assets | 146 250.00 | | | 146 250.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 17 464.00 | | | 17 464.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 5 377.00 | 4 927.00 | | 5 377.00 |
PE DEPRECIATION Total including other intangible assets | 2 432.00 | 2 084.00 | | 2 432.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 2 945.00 | 2 843.00 | | 2 945.00 |
| |
| 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 | 6 905.00 | 6 905.00 | | 6 905.00 |
8C Staff and Related Accounts | 3 663.00 | 3 663.00 | | 3 663.00 |
8D Social Security and Other Social Organizations | 12 198.00 | 12 198.00 | | 12 198.00 |
8E Income Taxes | 356.00 | 356.00 | | 356.00 |
8K Other liabilities (including liabilities related to repo transactions) | 1 002.00 | 1 002.00 | | 1 002.00 |
UX Other trade receivables | 18 442.00 | 18 442.00 | | 18 442.00 |
VB VAT | 683.00 | 683.00 | | 683.00 |
VI Group and Associates | 415 315.00 | 415 315.00 | | 415 315.00 |
VQ Other Taxes, Duties, and Similar Debts | 2 675.00 | 2 675.00 | | 2 675.00 |
VS Prepaid expenses | 1 667.00 | 1 667.00 | | 1 667.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 20 792.00 | 20 792.00 | | 20 792.00 |
VW VAT | 4 155.00 | 4 155.00 | | 4 155.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 446 268.00 | 446 268.00 | | 446 268.00 |
| |
| 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 | 6 126.00 | 17 085.00 | | 6 126.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 8 214.00 | 6 504.00 | | 8 214.00 |
ST Other accounts | 38 751.00 | 41 742.00 | | 38 751.00 |
XQ Rental, rental and co-ownership charges | 19 134.00 | 18 906.00 | | 19 134.00 |
YW Business tax | 3 799.00 | 2 075.00 | | 3 799.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 9 925.00 | 19 160.00 | | 9 925.00 |
YY Amount of VAT collected | 9 928.00 | 43 226.00 | | 9 928.00 |
YZ Total deductible VAT on goods and services | 552.00 | 4 369.00 | | 552.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 66 099.00 | 67 151.00 | | 66 099.00 |
