| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 1 345.00 | 1 345.00 | | 1 345.00 |
AH Goodwill | 1 749 296.00 | | 1 749 296.00 | 1 749 296.00 |
AT Other tangible assets | 388 329.00 | 338 555.00 | 49 775.00 | 388 329.00 |
BD Other fixed assets | 15.00 | | 15.00 | 15.00 |
BF Loans | 61 421.00 | | 61 421.00 | 61 421.00 |
BH Other financial assets | 28 070.00 | | 28 070.00 | 28 070.00 |
BJ TOTAL (I) | 2 228 476.00 | 339 900.00 | 1 888 577.00 | 2 228 476.00 |
BX Customers and related accounts | 2 414 921.00 | 200 649.00 | 2 214 271.00 | 2 414 921.00 |
BZ Other receivables | 697 728.00 | | 697 728.00 | 697 728.00 |
CF Cash and cash equivalents | 348 008.00 | | 348 008.00 | 348 008.00 |
CH Prepaid expenses | 23 301.00 | | 23 301.00 | 23 301.00 |
CJ TOTAL (II) | 3 483 957.00 | 200 649.00 | 3 283 308.00 | 3 483 957.00 |
CO Grand total (0 to V) | 5 712 434.00 | 540 549.00 | 5 171 885.00 | 5 712 434.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 209 990.00 | 209 990.00 | | 209 990.00 |
DB Share, merger, contribution premiums, etc. | 1 699 878.00 | 1 699 878.00 | | 1 699 878.00 |
DD Legal reserve (1) | 20 999.00 | 20 999.00 | | 20 999.00 |
DG Other reserves | 1 485 995.00 | 1 472 525.00 | | 1 485 995.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 116 397.00 | 164 662.00 | | 116 397.00 |
DL TOTAL (I) | 3 533 259.00 | 3 568 055.00 | | 3 533 259.00 |
DP Provisions for Risks | 1 500.00 | 1 029.00 | | 1 500.00 |
DQ Provisions for Expenses | 56 638.00 | 52 918.00 | | 56 638.00 |
DR TOTAL (IV) | 58 138.00 | 53 947.00 | | 58 138.00 |
DU Loans and Debts from Credit Institutions (3) | 141 853.00 | 134 536.00 | | 141 853.00 |
DV Miscellaneous Loans and Financial Debts (4) | 42.00 | 121.00 | | 42.00 |
DX Trade payables and related accounts | 284 685.00 | 237 058.00 | | 284 685.00 |
DY Tax and social security liabilities | 805 031.00 | 766 705.00 | | 805 031.00 |
EA Other liabilities | 26 213.00 | 6 117.00 | | 26 213.00 |
EB Prepaid income (2) | 322 663.00 | 290 831.00 | | 322 663.00 |
EC TOTAL (IV) | 1 580 488.00 | 1 435 368.00 | | 1 580 488.00 |
EE Grand total (I to V) | 5 171 885.00 | 5 057 370.00 | | 5 171 885.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | 39 418.00 | | 39 418.00 | 39 418.00 |
FG Production sold - services | 2 740 740.00 | | 2 740 740.00 | 2 740 740.00 |
FJ Net sales | 2 780 158.00 | | 2 780 158.00 | 2 780 158.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 77 667.00 | |
FQ Other income | | | 294.00 | |
FR Total operating income (I) | | | 2 858 118.00 | |
FS Purchases of goods (including customs duties) | | | 294.00 | |
FW Other purchases and external expenses | | | 928 334.00 | |
FX Taxes, duties, and similar payments | | | 109 672.00 | |
FY Salaries and Wages | | | 956 148.00 | |
FZ Social Security Contributions | | | 288 347.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 22 192.00 | |
GC Operating Expenses - Current Assets: Provisions | | | 70 526.00 | |
GD Operating Expenses - Contingencies and Expenses: Provisions | | | 4 191.00 | |
GE Other Expenses | | | 323 804.00 | |
GF Total Operating Expenses (II) | | | 2 703 508.00 | |
GG - OPERATING RESULT (I - II) | | | 154 610.00 | |
GL Other interest and similar income | | | 8 233.00 | |
GP Total financial income (V) | | | 8 233.00 | |
GR Interest and similar expenses | | | 1 443.00 | |
GU Total financial expenses (VI) | | | 1 443.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 6 791.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 161 401.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 5 981.00 | 1 927.00 | | 5 981.00 |
HD Total exceptional income (VII) | 5 981.00 | 1 927.00 | | 5 981.00 |
HE Exceptional expenses on management operations | 5 178.00 | 14 628.00 | | 5 178.00 |
HF Exceptional expenses on capital transactions | | 245.00 | | |
HH Total exceptional expenses (VIII) | 5 178.00 | 14 873.00 | | 5 178.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 803.00 | -12 946.00 | | 803.00 |
HK Income tax | 45 807.00 | 55 867.00 | | 45 807.00 |
HL TOTAL REVENUE (I + III + V + VII) | 2 872 333.00 | 3 062 705.00 | | 2 872 333.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 2 755 935.00 | 2 898 042.00 | | 2 755 935.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 116 397.00 | 164 662.00 | | 116 397.00 |
| |
| 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 | 2 207 656.00 | | 20 820.00 | 2 207 656.00 |
I3 DECREASES Total Financial Fixed Assets | | | 89 506.00 | |
I4 DECREASES Grand Total | | | 2 228 476.00 | |
IO DECREASES Total including other intangible assets | | | 1 750 641.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 388 329.00 | |
KD ACQUISITIONS Total including other intangible assets | 1 750 641.00 | | | 1 750 641.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 371 255.00 | | 17 074.00 | 371 255.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 85 760.00 | | 3 746.00 | 85 760.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 317 708.00 | 22 192.00 | | 317 708.00 |
PE DEPRECIATION Total including other intangible assets | 1 345.00 | | | 1 345.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 316 363.00 | 22 192.00 | | 316 363.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
4A Provisions for litigation | | | | |
4X Provisions for pensions and similar obligations | | | | |
5Z Total provisions for risks and expenses | 53 947.00 | 5 220.00 | 1 029.00 | 53 947.00 |
7C Grand total | 53 947.00 | 5 220.00 | 1 029.00 | 53 947.00 |
UE of which provisions and reversals: - Operating | | 4 191.00 | | |
| |
| 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 | 284 685.00 | 284 685.00 | | 284 685.00 |
8D Social Security and Other Social Organizations | 805 031.00 | 805 031.00 | | 805 031.00 |
8K Other liabilities (including liabilities related to repo transactions) | 26 213.00 | 26 213.00 | | 26 213.00 |
8L Deferred income | 322 663.00 | 322 663.00 | | 322 663.00 |
UP Loans | 61 421.00 | | 61 421.00 | 61 421.00 |
UT Other financial assets | 28 070.00 | | 28 070.00 | 28 070.00 |
UX Other trade receivables | 2 414 921.00 | 2 414 921.00 | | 2 414 921.00 |
VG Loans with a maturity of up to one year at origin | 150.00 | 150.00 | | 150.00 |
VH Loans with a maturity of more than one year at origin | 141 703.00 | 67 739.00 | 73 964.00 | 141 703.00 |
VI Group and Associates | 42.00 | 42.00 | | 42.00 |
VJ Loans taken out during the year | 42 016.00 | | | 42 016.00 |
VK Loans repaid during the year | 35 071.00 | | | 35 071.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 697 728.00 | 697 728.00 | | 697 728.00 |
VS Prepaid expenses | 23 301.00 | 23 301.00 | | 23 301.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 3 225 441.00 | 3 135 950.00 | 89 491.00 | 3 225 441.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 580 488.00 | 1 506 524.00 | 73 964.00 | 1 580 488.00 |
