| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 32 000.00 | 601.00 | 31 399.00 | 32 000.00 |
AH Goodwill | 530 000.00 | | 530 000.00 | 530 000.00 |
AT Other tangible assets | 66 016.00 | 56 653.00 | 9 363.00 | 66 016.00 |
BB Receivables related to investments | 100.00 | | 100.00 | 100.00 |
BH Other financial assets | 19 552.00 | | 19 552.00 | 19 552.00 |
BJ TOTAL (I) | 652 335.00 | 57 254.00 | 595 081.00 | 652 335.00 |
BZ Other receivables | | | | |
CF Cash and cash equivalents | 5 317.00 | | 5 317.00 | 5 317.00 |
CH Prepaid expenses | 675.00 | | 675.00 | 675.00 |
CJ TOTAL (II) | 5 993.00 | | 5 993.00 | 5 993.00 |
CO Grand total (0 to V) | 658 328.00 | 57 254.00 | 601 074.00 | 658 328.00 |
CU Other investments | 4 667.00 | | 4 667.00 | 4 667.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 500.00 | 1 500.00 | | 1 500.00 |
DD Legal reserve (1) | 500.00 | 500.00 | | 500.00 |
DH Retained earnings | 273 502.00 | 276 386.00 | | 273 502.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 123 116.00 | -2 884.00 | | 123 116.00 |
DL TOTAL (I) | 398 618.00 | 275 502.00 | | 398 618.00 |
DU Loans and Debts from Credit Institutions (3) | 19 668.00 | 44 667.00 | | 19 668.00 |
DV Miscellaneous Loans and Financial Debts (4) | 96 219.00 | 264 543.00 | | 96 219.00 |
DX Trade payables and related accounts | 9 618.00 | 5 931.00 | | 9 618.00 |
DY Tax and social security liabilities | 76 952.00 | 26 447.00 | | 76 952.00 |
EC TOTAL (IV) | 202 456.00 | 341 588.00 | | 202 456.00 |
EE Grand total (I to V) | 601 074.00 | 617 090.00 | | 601 074.00 |
EG Accrued income and payables due within one year | 202 456.00 | 337 034.00 | | 202 456.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 15 114.00 | 35 276.00 | | 15 114.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 1 356 012.00 | | 1 356 012.00 | 1 356 012.00 |
FJ Net sales | 1 356 012.00 | | 1 356 012.00 | 1 356 012.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 18 269.00 | |
FQ Other income | | | 39.00 | |
FR Total operating income (I) | | | 1 374 319.00 | |
FW Other purchases and external expenses | | | 299 998.00 | |
FX Taxes, duties, and similar payments | | | 69 392.00 | |
FY Salaries and Wages | | | 636 453.00 | |
FZ Social Security Contributions | | | 169 013.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 8 723.00 | |
GE Other Expenses | | | 3 392.00 | |
GF Total Operating Expenses (II) | | | 1 186 971.00 | |
GG - OPERATING RESULT (I - II) | | | 187 348.00 | |
GI Supported loss or transferred profit (IV) | | | 11 424.00 | |
GR Interest and similar expenses | | | 1 875.00 | |
GU Total financial expenses (VI) | | | 1 875.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1 875.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 174 050.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 18 269.00 | 18 125.00 | | 18 269.00 |
A2 TOTAL ASSETS | 151 370.00 | 133 370.00 | | 151 370.00 |
HE Exceptional expenses on management operations | 564.00 | 136.00 | | 564.00 |
HH Total exceptional expenses (VIII) | 564.00 | 136.00 | | 564.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -564.00 | -136.00 | | -564.00 |
HK Income tax | 50 370.00 | 2 750.00 | | 50 370.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 374 319.00 | 1 187 366.00 | | 1 374 319.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 251 203.00 | 1 190 250.00 | | 1 251 203.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 123 116.00 | -2 884.00 | | 123 116.00 |
HP References: Equipment leasing | 19 188.00 | 1 145.00 | | 19 188.00 |
| |
| 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 | 648 777.00 | | 3 558.00 | 648 777.00 |
I3 DECREASES Total Financial Fixed Assets | | | 24 319.00 | |
I4 DECREASES Grand Total | | | 652 335.00 | |
IO DECREASES Total including other intangible assets | | | 562 000.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 66 016.00 | |
KD ACQUISITIONS Total including other intangible assets | 562 000.00 | | | 562 000.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 66 016.00 | | | 66 016.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 20 761.00 | | 3 558.00 | 20 761.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 48 531.00 | 8 723.00 | | 48 531.00 |
PE DEPRECIATION Total including other intangible assets | 601.00 | | | 601.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 47 930.00 | 8 723.00 | | 47 930.00 |
| |
| 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 | 9 618.00 | 9 618.00 | | 9 618.00 |
8C Staff and Related Accounts | 8 226.00 | 8 226.00 | | 8 226.00 |
8D Social Security and Other Social Organizations | 18 411.00 | 18 411.00 | | 18 411.00 |
8E Income Taxes | 46 447.00 | 46 447.00 | | 46 447.00 |
UL Receivables related to investments | 100.00 | | 100.00 | 100.00 |
UT Other financial assets | 19 552.00 | | 19 552.00 | 19 552.00 |
VG Loans with a maturity of up to one year at origin | 15 114.00 | 15 114.00 | | 15 114.00 |
VH Loans with a maturity of more than one year at origin | 4 554.00 | 4 554.00 | | 4 554.00 |
VI Group and Associates | 96 219.00 | 96 219.00 | | 96 219.00 |
VQ Other Taxes, Duties, and Similar Debts | 3 868.00 | 3 868.00 | | 3 868.00 |
VS Prepaid expenses | 675.00 | 675.00 | | 675.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 20 328.00 | 675.00 | 19 652.00 | 20 328.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 202 456.00 | 202 456.00 | | 202 456.00 |
| |
| 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 | 68 465.00 | 67 210.00 | | 68 465.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 36 084.00 | 60 240.00 | | 36 084.00 |
ST Other accounts | 114 801.00 | 99 456.00 | | 114 801.00 |
XQ Rental, rental and co-ownership charges | 131 616.00 | 130 296.00 | | 131 616.00 |
YQ Equipment leasing commitment | 19 188.00 | | | 19 188.00 |
YV Retrocessions of fees, commissions and brokerage | 17 497.00 | 17 298.00 | | 17 497.00 |
YW Business tax | 927.00 | 939.00 | | 927.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 69 392.00 | 68 149.00 | | 69 392.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 299 998.00 | 307 289.00 | | 299 998.00 |
| |
| 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 | 2.00 | | | 2.00 |
