| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 602.00 | 602.00 | | 602.00 |
AH Goodwill | 144 827.00 | | 144 827.00 | 144 827.00 |
AT Other tangible assets | 92 852.00 | 84 840.00 | 8 012.00 | 92 852.00 |
BF Loans | 19 000.00 | | 19 000.00 | 19 000.00 |
BH Other financial assets | 17 959.00 | | 17 959.00 | 17 959.00 |
BJ TOTAL (I) | 275 240.00 | 85 442.00 | 189 798.00 | 275 240.00 |
BT Goods | 188 665.00 | | 188 665.00 | 188 665.00 |
BZ Other receivables | 37 537.00 | | 37 537.00 | 37 537.00 |
CF Cash and cash equivalents | 216 453.00 | | 216 453.00 | 216 453.00 |
CJ TOTAL (II) | 442 655.00 | | 442 655.00 | 442 655.00 |
CO Grand total (0 to V) | 717 895.00 | 85 442.00 | 632 453.00 | 717 895.00 |
CP Shares due in less than one year | 6 000.00 | | | 6 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 48 000.00 | 48 000.00 | | 48 000.00 |
DD Legal reserve (1) | 4 800.00 | 4 800.00 | | 4 800.00 |
DE Statutory or contractual reserves | 361 033.00 | 260 394.00 | | 361 033.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 46 151.00 | 100 639.00 | | 46 151.00 |
DL TOTAL (I) | 459 983.00 | 413 833.00 | | 459 983.00 |
DU Loans and Debts from Credit Institutions (3) | 449.00 | 480.00 | | 449.00 |
DV Miscellaneous Loans and Financial Debts (4) | 17 649.00 | 19 354.00 | | 17 649.00 |
DX Trade payables and related accounts | 97 443.00 | 125 088.00 | | 97 443.00 |
DY Tax and social security liabilities | 53 994.00 | 58 494.00 | | 53 994.00 |
EA Other liabilities | 2 935.00 | 2 599.00 | | 2 935.00 |
EC TOTAL (IV) | 172 470.00 | 206 015.00 | | 172 470.00 |
EE Grand total (I to V) | 632 453.00 | 619 848.00 | | 632 453.00 |
EG Accrued income and payables due within one year | 172 470.00 | 206 015.00 | | 172 470.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 798 643.00 | | 798 643.00 | 798 643.00 |
FJ Net sales | 798 643.00 | | 798 643.00 | 798 643.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | | |
FQ Other income | | | 102.00 | |
FR Total operating income (I) | | | 798 745.00 | |
FS Purchases of goods (including customs duties) | | | 423 457.00 | |
FT Inventory change (goods) | | | -39 774.00 | |
FW Other purchases and external expenses | | | 91 998.00 | |
FX Taxes, duties, and similar payments | | | 4 590.00 | |
FY Salaries and Wages | | | 206 456.00 | |
FZ Social Security Contributions | | | 47 397.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 472.00 | |
GE Other Expenses | | | 1 454.00 | |
GF Total Operating Expenses (II) | | | 737 049.00 | |
GG - OPERATING RESULT (I - II) | | | 61 696.00 | |
GL Other interest and similar income | | | | |
GP Total financial income (V) | | | | |
GR Interest and similar expenses | | | 1 675.00 | |
GU Total financial expenses (VI) | | | 1 675.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1 675.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 60 021.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | | 467.00 | | |
A4 Equity method investments | 1 431.00 | | | 1 431.00 |
HB Exceptional income from capital transactions | 6 000.00 | | | 6 000.00 |
HD Total exceptional income (VII) | 6 000.00 | | | 6 000.00 |
HE Exceptional expenses on management operations | 2 020.00 | 4 532.00 | | 2 020.00 |
HF Exceptional expenses on capital transactions | 6 000.00 | | | 6 000.00 |
HH Total exceptional expenses (VIII) | 8 020.00 | 4 532.00 | | 8 020.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -2 020.00 | -4 532.00 | | -2 020.00 |
HK Income tax | 11 850.00 | 28 088.00 | | 11 850.00 |
HL TOTAL REVENUE (I + III + V + VII) | 804 745.00 | 847 725.00 | | 804 745.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 758 594.00 | 747 085.00 | | 758 594.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 46 151.00 | 100 639.00 | | 46 151.00 |
| |
| 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 | 278 516.00 | | 2 724.00 | 278 516.00 |
I2 DECREASES Loans and Financial Fixed Assets | | 6 000.00 | | |
I3 DECREASES Total Financial Fixed Assets | | 6 000.00 | 36 959.00 | |
I4 DECREASES Grand Total | | 6 000.00 | 275 240.00 | |
IO DECREASES Total including other intangible assets | | | 145 429.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 92 852.00 | |
KD ACQUISITIONS Total including other intangible assets | 145 429.00 | | | 145 429.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 91 302.00 | | 1 550.00 | 91 302.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 41 785.00 | | 1 174.00 | 41 785.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 83 970.00 | 1 472.00 | | 83 970.00 |
PE DEPRECIATION Total including other intangible assets | 602.00 | | | 602.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 83 368.00 | 1 472.00 | | 83 368.00 |
| |
| 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 | 97 443.00 | 97 443.00 | | 97 443.00 |
8C Staff and Related Accounts | 34 041.00 | 34 041.00 | | 34 041.00 |
8D Social Security and Other Social Organizations | 14 742.00 | 14 742.00 | | 14 742.00 |
8K Other liabilities (including liabilities related to repo transactions) | 2 935.00 | 2 935.00 | | 2 935.00 |
UP Loans | 19 000.00 | 6 000.00 | 13 000.00 | 19 000.00 |
UT Other financial assets | 17 959.00 | | 17 959.00 | 17 959.00 |
VB VAT | 14 049.00 | 14 049.00 | | 14 049.00 |
VG Loans with a maturity of up to one year at origin | 449.00 | 449.00 | | 449.00 |
VI Group and Associates | 17 649.00 | 17 649.00 | | 17 649.00 |
VM Income taxes | 16 242.00 | 16 242.00 | | 16 242.00 |
VQ Other Taxes, Duties, and Similar Debts | 1 579.00 | 1 579.00 | | 1 579.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 7 246.00 | 7 246.00 | | 7 246.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 74 496.00 | 43 537.00 | 30 959.00 | 74 496.00 |
VW VAT | 3 632.00 | 3 632.00 | | 3 632.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 172 470.00 | 172 470.00 | | 172 470.00 |
| |
| 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 | 2 344.00 | 5 345.00 | | 2 344.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 28 762.00 | 28 470.00 | | 28 762.00 |
ST Other accounts | 30 298.00 | 30 418.00 | | 30 298.00 |
XQ Rental, rental and co-ownership charges | 32 937.00 | 32 937.00 | | 32 937.00 |
YW Business tax | 2 246.00 | 2 009.00 | | 2 246.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 4 590.00 | 7 354.00 | | 4 590.00 |
YY Amount of VAT collected | 159 626.00 | 169 170.00 | | 159 626.00 |
YZ Total deductible VAT on goods and services | 92 282.00 | 99 312.00 | | 92 282.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 91 998.00 | 91 825.00 | | 91 998.00 |
| |
| 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 | 9.00 | | | 9.00 |
