| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 48 500.00 | | 48 500.00 | 48 500.00 |
AT Other tangible assets | 38 561.00 | 15 645.00 | 22 915.00 | 38 561.00 |
BH Other financial assets | 3 000.00 | | 3 000.00 | 3 000.00 |
BJ TOTAL (I) | 90 061.00 | 15 645.00 | 74 415.00 | 90 061.00 |
BX Customers and related accounts | 100 951.00 | | 100 951.00 | 100 951.00 |
BZ Other receivables | 204.00 | | 204.00 | 204.00 |
CF Cash and cash equivalents | 107 910.00 | | 107 910.00 | 107 910.00 |
CH Prepaid expenses | 850.00 | | 850.00 | 850.00 |
CJ TOTAL (II) | 209 914.00 | | 209 914.00 | 209 914.00 |
CO Grand total (0 to V) | 299 975.00 | 15 645.00 | 284 330.00 | 299 975.00 |
CP Shares due in less than one year | 3 000.00 | | | 3 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 4 000.00 | 4 000.00 | | 4 000.00 |
DD Legal reserve (1) | 400.00 | | | 400.00 |
DH Retained earnings | 7 187.00 | | | 7 187.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 28 138.00 | 7 587.00 | | 28 138.00 |
DL TOTAL (I) | 39 725.00 | 11 587.00 | | 39 725.00 |
DU Loans and Debts from Credit Institutions (3) | 13 102.00 | 52.00 | | 13 102.00 |
DV Miscellaneous Loans and Financial Debts (4) | 65 128.00 | 101 280.00 | | 65 128.00 |
DX Trade payables and related accounts | 12 531.00 | 5 130.00 | | 12 531.00 |
DY Tax and social security liabilities | 79 284.00 | 22 555.00 | | 79 284.00 |
EA Other liabilities | 74 560.00 | 47 380.00 | | 74 560.00 |
EC TOTAL (IV) | 244 605.00 | 176 395.00 | | 244 605.00 |
EE Grand total (I to V) | 284 330.00 | 187 982.00 | | 284 330.00 |
EG Accrued income and payables due within one year | 234 407.00 | 176 395.00 | | 234 407.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | | 52.00 | | |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 302 809.00 | | 302 809.00 | 302 809.00 |
FJ Net sales | 302 809.00 | | 302 809.00 | 302 809.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | | |
FQ Other income | | | | |
FR Total operating income (I) | | | 302 809.00 | |
FW Other purchases and external expenses | | | 95 417.00 | |
FX Taxes, duties, and similar payments | | | 1 765.00 | |
FY Salaries and Wages | | | 121 864.00 | |
FZ Social Security Contributions | | | 24 023.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 12 747.00 | |
GE Other Expenses | | | 17 787.00 | |
GF Total Operating Expenses (II) | | | 273 601.00 | |
GG - OPERATING RESULT (I - II) | | | 29 208.00 | |
GR Interest and similar expenses | | | 1 302.00 | |
GU Total financial expenses (VI) | | | 1 302.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1 302.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 27 906.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | | 1 000.00 | | |
A4 Equity method investments | 17 787.00 | 3 600.00 | | 17 787.00 |
HA Exceptional income from management transactions | 5 295.00 | | | 5 295.00 |
HD Total exceptional income (VII) | 5 295.00 | | | 5 295.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 5 295.00 | | | 5 295.00 |
HK Income tax | 5 063.00 | 757.00 | | 5 063.00 |
HL TOTAL REVENUE (I + III + V + VII) | 308 104.00 | 172 555.00 | | 308 104.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 279 966.00 | 164 968.00 | | 279 966.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 28 138.00 | 7 587.00 | | 28 138.00 |
HP References: Equipment leasing | 12 579.00 | 18 144.00 | | 12 579.00 |
| |
| 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 | 63 000.00 | | 43 822.00 | 63 000.00 |
I3 DECREASES Total Financial Fixed Assets | | | 3 000.00 | |
I4 DECREASES Grand Total | | 16 761.00 | 90 061.00 | |
IO DECREASES Total including other intangible assets | | | 48 500.00 | |
IY DECREASES Total Tangible Fixed Assets | | 16 761.00 | 38 561.00 | |
KD ACQUISITIONS Total including other intangible assets | 48 500.00 | | | 48 500.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 11 500.00 | | 43 822.00 | 11 500.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 3 000.00 | | | 3 000.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 5 399.00 | 12 747.00 | 2 500.00 | 5 399.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 5 399.00 | 12 747.00 | 2 500.00 | 5 399.00 |
| |
| 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 | 12 531.00 | 12 531.00 | | 12 531.00 |
8C Staff and Related Accounts | 33 879.00 | 33 879.00 | | 33 879.00 |
8D Social Security and Other Social Organizations | 15 562.00 | 15 562.00 | | 15 562.00 |
8E Income Taxes | 5 063.00 | 5 063.00 | | 5 063.00 |
8K Other liabilities (including liabilities related to repo transactions) | 74 560.00 | 74 560.00 | | 74 560.00 |
UT Other financial assets | 3 000.00 | 3 000.00 | | 3 000.00 |
UX Other trade receivables | 100 951.00 | 100 951.00 | | 100 951.00 |
VB VAT | 204.00 | 204.00 | | 204.00 |
VH Loans with a maturity of more than one year at origin | 13 102.00 | 2 904.00 | 10 198.00 | 13 102.00 |
VI Group and Associates | 65 128.00 | 65 128.00 | | 65 128.00 |
VJ Loans taken out during the year | 15 000.00 | | | 15 000.00 |
VK Loans repaid during the year | 1 898.00 | | | 1 898.00 |
VQ Other Taxes, Duties, and Similar Debts | 305.00 | 305.00 | | 305.00 |
VS Prepaid expenses | 850.00 | 850.00 | | 850.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 105 005.00 | 105 005.00 | | 105 005.00 |
VW VAT | 24 475.00 | 24 475.00 | | 24 475.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 244 605.00 | 234 407.00 | 10 198.00 | 244 605.00 |
| |
| 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 | 1 765.00 | 983.00 | | 1 765.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 10 289.00 | 6 225.00 | | 10 289.00 |
ST Other accounts | 33 176.00 | 37 872.00 | | 33 176.00 |
XQ Rental, rental and co-ownership charges | 19 600.00 | 18 013.00 | | 19 600.00 |
YT Subcontracting | 32 352.00 | 16 693.00 | | 32 352.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 1 765.00 | 983.00 | | 1 765.00 |
YY Amount of VAT collected | 60 845.00 | 34 510.00 | | 60 845.00 |
YZ Total deductible VAT on goods and services | 18 507.00 | 11 275.00 | | 18 507.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 95 417.00 | 78 804.00 | | 95 417.00 |
