| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 15 000.00 | | 15 000.00 | 15 000.00 |
AH Goodwill | 165 005.00 | | 165 005.00 | 165 005.00 |
AT Other tangible assets | 73 889.00 | 39 045.00 | 34 844.00 | 73 889.00 |
BH Other financial assets | 200.00 | | 200.00 | 200.00 |
BJ TOTAL (I) | 261 758.00 | 39 045.00 | 222 713.00 | 261 758.00 |
BX Customers and related accounts | 1 347.00 | | 1 347.00 | 1 347.00 |
BZ Other receivables | 1 686.00 | | 1 686.00 | 1 686.00 |
CF Cash and cash equivalents | 832 622.00 | | 832 622.00 | 832 622.00 |
CH Prepaid expenses | 619.00 | | 619.00 | 619.00 |
CJ TOTAL (II) | 836 274.00 | | 836 274.00 | 836 274.00 |
CO Grand total (0 to V) | 1 098 032.00 | 39 045.00 | 1 058 987.00 | 1 098 032.00 |
CU Other investments | 7 664.00 | | 7 664.00 | 7 664.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | | | 10 000.00 |
DD Legal reserve (1) | 1 000.00 | | | 1 000.00 |
DG Other reserves | 453 033.00 | | | 453 033.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 82 010.00 | | | 82 010.00 |
DL TOTAL (I) | 546 044.00 | | | 546 044.00 |
DU Loans and Debts from Credit Institutions (3) | 218 772.00 | | | 218 772.00 |
DV Miscellaneous Loans and Financial Debts (4) | 107 509.00 | | | 107 509.00 |
DX Trade payables and related accounts | 9 877.00 | | | 9 877.00 |
DY Tax and social security liabilities | 100 853.00 | | | 100 853.00 |
EA Other liabilities | 75 932.00 | | | 75 932.00 |
EC TOTAL (IV) | 512 944.00 | | | 512 944.00 |
EE Grand total (I to V) | 1 058 987.00 | | | 1 058 987.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 530 752.00 | | 530 752.00 | 530 752.00 |
FJ Net sales | 530 752.00 | | 530 752.00 | 530 752.00 |
FO Operating subsidies | | | 10 000.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 1 315.00 | |
FQ Other income | | | 932.00 | |
FR Total operating income (I) | | | 542 998.00 | |
FW Other purchases and external expenses | | | 195 410.00 | |
FX Taxes, duties, and similar payments | | | 4 734.00 | |
FY Salaries and Wages | | | 162 872.00 | |
FZ Social Security Contributions | | | 64 292.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 9 590.00 | |
GE Other Expenses | | | 133.00 | |
GF Total Operating Expenses (II) | | | 437 031.00 | |
GG - OPERATING RESULT (I - II) | | | 105 967.00 | |
GR Interest and similar expenses | | | 535.00 | |
GU Total financial expenses (VI) | | | 535.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -535.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 105 431.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 1 315.00 | | | 1 315.00 |
A2 TOTAL ASSETS | 37 877.00 | | | 37 877.00 |
HE Exceptional expenses on management operations | 210.00 | | | 210.00 |
HH Total exceptional expenses (VIII) | 210.00 | | | 210.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -210.00 | | | -210.00 |
HK Income tax | 23 211.00 | | | 23 211.00 |
HL TOTAL REVENUE (I + III + V + VII) | 542 998.00 | | | 542 998.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 460 988.00 | | | 460 988.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 82 010.00 | | | 82 010.00 |
HP References: Equipment leasing | 10 554.00 | | | 10 554.00 |
| |
| 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 | 246 417.00 | | 15 342.00 | 246 417.00 |
I3 DECREASES Total Financial Fixed Assets | | | 7 864.00 | |
I4 DECREASES Grand Total | | | 261 758.00 | |
IO DECREASES Total including other intangible assets | | | 180 005.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 73 889.00 | |
KD ACQUISITIONS Total including other intangible assets | 180 005.00 | | | 180 005.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 58 547.00 | | 15 342.00 | 58 547.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 7 864.00 | | | 7 864.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 29 455.00 | 9 590.00 | | 29 455.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 29 455.00 | 9 590.00 | | 29 455.00 |
| |
| 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 | 9 877.00 | 9 877.00 | | 9 877.00 |
8C Staff and Related Accounts | 14 572.00 | 14 572.00 | | 14 572.00 |
8D Social Security and Other Social Organizations | 59 597.00 | 59 597.00 | | 59 597.00 |
8E Income Taxes | 11 751.00 | 11 751.00 | | 11 751.00 |
8K Other liabilities (including liabilities related to repo transactions) | 75 932.00 | 75 932.00 | | 75 932.00 |
UT Other financial assets | 200.00 | | 200.00 | 200.00 |
UX Other trade receivables | 1 347.00 | 1 347.00 | | 1 347.00 |
UZ Social Security, other social security organizations | 436.00 | 436.00 | | 436.00 |
VB VAT | 1 025.00 | 1 025.00 | | 1 025.00 |
VH Loans with a maturity of more than one year at origin | 218 772.00 | 218 772.00 | | 218 772.00 |
VI Group and Associates | 107 509.00 | 107 509.00 | | 107 509.00 |
VJ Loans taken out during the year | 154 000.00 | | | 154 000.00 |
VK Loans repaid during the year | 14 651.00 | | | 14 651.00 |
VQ Other Taxes, Duties, and Similar Debts | 2 579.00 | 2 579.00 | | 2 579.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 226.00 | 226.00 | | 226.00 |
VS Prepaid expenses | 619.00 | 619.00 | | 619.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 3 852.00 | 3 652.00 | 200.00 | 3 852.00 |
VW VAT | 12 354.00 | 12 354.00 | | 12 354.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 512 944.00 | 512 944.00 | | 512 944.00 |
| |
| 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 | 2 645.00 | | | 2 645.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 65 828.00 | | | 65 828.00 |
ST Other accounts | 95 545.00 | | | 95 545.00 |
XQ Rental, rental and co-ownership charges | 28 612.00 | | | 28 612.00 |
YT Subcontracting | 1 033.00 | | | 1 033.00 |
YV Retrocessions of fees, commissions and brokerage | 4 392.00 | | | 4 392.00 |
YW Business tax | 2 089.00 | | | 2 089.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 4 734.00 | | | 4 734.00 |
YY Amount of VAT collected | 106 140.00 | | | 106 140.00 |
YZ Total deductible VAT on goods and services | 16 470.00 | | | 16 470.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 195 410.00 | | | 195 410.00 |
| |
| 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 | 4.00 | | | 4.00 |
