| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 21 446.00 | 21 446.00 | | 21 446.00 |
AH Goodwill | 680 000.00 | | 680 000.00 | 680 000.00 |
AT Other tangible assets | 51 903.00 | 46 600.00 | 5 304.00 | 51 903.00 |
BH Other financial assets | 282.00 | | 282.00 | 282.00 |
BJ TOTAL (I) | 753 631.00 | 68 045.00 | 685 586.00 | 753 631.00 |
BX Customers and related accounts | 243 010.00 | | 243 010.00 | 243 010.00 |
BZ Other receivables | 8 984 147.00 | | 8 984 147.00 | 8 984 147.00 |
CF Cash and cash equivalents | 1 622 611.00 | | 1 622 611.00 | 1 622 611.00 |
CH Prepaid expenses | | | | |
CJ TOTAL (II) | 10 849 768.00 | | 10 849 768.00 | 10 849 768.00 |
CO Grand total (0 to V) | 11 603 399.00 | 68 045.00 | 11 535 354.00 | 11 603 399.00 |
CR Shares due in more than one year | 8 913 015.00 | | | 8 913 015.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 415 000.00 | 1 415 000.00 | | 1 415 000.00 |
DD Legal reserve (1) | 33 502.00 | 28 268.00 | | 33 502.00 |
DH Retained earnings | 460 501.00 | 361 053.00 | | 460 501.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 18 673.00 | 104 683.00 | | 18 673.00 |
DL TOTAL (I) | 1 927 676.00 | 1 909 003.00 | | 1 927 676.00 |
DX Trade payables and related accounts | 292 632.00 | 76 972.00 | | 292 632.00 |
DY Tax and social security liabilities | 272 666.00 | 232 603.00 | | 272 666.00 |
EA Other liabilities | 9 042 380.00 | 8 189 181.00 | | 9 042 380.00 |
EC TOTAL (IV) | 9 607 678.00 | 8 498 756.00 | | 9 607 678.00 |
EE Grand total (I to V) | 11 535 354.00 | 10 407 759.00 | | 11 535 354.00 |
EG Accrued income and payables due within one year | 565 298.00 | 309 575.00 | | 565 298.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 1 332 094.00 | 135 159.00 | 1 467 254.00 | 1 332 094.00 |
FJ Net sales | 1 332 094.00 | 135 159.00 | 1 467 254.00 | 1 332 094.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 9 655.00 | |
FQ Other income | | | 200.00 | |
FR Total operating income (I) | | | 1 477 108.00 | |
FW Other purchases and external expenses | | | 496 442.00 | |
FX Taxes, duties, and similar payments | | | 29 449.00 | |
FY Salaries and Wages | | | 646 678.00 | |
FZ Social Security Contributions | | | 250 396.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 5 601.00 | |
GE Other Expenses | | | 25 007.00 | |
GF Total Operating Expenses (II) | | | 1 453 573.00 | |
GG - OPERATING RESULT (I - II) | | | 23 535.00 | |
GL Other interest and similar income | | | 12 347.00 | |
GP Total financial income (V) | | | 12 347.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 12 347.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 35 882.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 9 655.00 | -2 113.00 | | 9 655.00 |
A4 Equity method investments | 25 001.00 | 20 476.00 | | 25 001.00 |
HA Exceptional income from management transactions | 191.00 | 12 069.00 | | 191.00 |
HB Exceptional income from capital transactions | 1 042.00 | | | 1 042.00 |
HD Total exceptional income (VII) | 1 233.00 | 12 069.00 | | 1 233.00 |
HE Exceptional expenses on management operations | 11 099.00 | 310.00 | | 11 099.00 |
HH Total exceptional expenses (VIII) | 11 099.00 | 310.00 | | 11 099.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -9 866.00 | 11 758.00 | | -9 866.00 |
HK Income tax | 7 343.00 | 40 745.00 | | 7 343.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 490 688.00 | 1 451 494.00 | | 1 490 688.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 472 015.00 | 1 346 811.00 | | 1 472 015.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 18 673.00 | 104 683.00 | | 18 673.00 |
| |
| 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 | 774 546.00 | | | 774 546.00 |
I3 DECREASES Total Financial Fixed Assets | | | 282.00 | |
I4 DECREASES Grand Total | | 20 915.00 | 753 631.00 | |
IO DECREASES Total including other intangible assets | | | 701 446.00 | |
IY DECREASES Total Tangible Fixed Assets | | 20 915.00 | 51 903.00 | |
KD ACQUISITIONS Total including other intangible assets | 701 446.00 | | | 701 446.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 72 818.00 | | | 72 818.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 282.00 | | | 282.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 83 359.00 | 5 601.00 | 20 915.00 | 83 359.00 |
PE DEPRECIATION Total including other intangible assets | 21 446.00 | | | 21 446.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 61 914.00 | 5 601.00 | 20 915.00 | 61 914.00 |
| |
| 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 | 292 632.00 | 292 632.00 | | 292 632.00 |
8C Staff and Related Accounts | 99 755.00 | 99 755.00 | | 99 755.00 |
8D Social Security and Other Social Organizations | 90 328.00 | 90 328.00 | | 90 328.00 |
8K Other liabilities (including liabilities related to repo transactions) | 9 042 380.00 | | 9 042 380.00 | 9 042 380.00 |
UT Other financial assets | 282.00 | | 282.00 | 282.00 |
UX Other trade receivables | 243 010.00 | 243 010.00 | | 243 010.00 |
UY Staff and related accounts | 6 087.00 | 6 087.00 | | 6 087.00 |
VB VAT | 44 345.00 | 44 345.00 | | 44 345.00 |
VM Income taxes | 18 701.00 | 18 701.00 | | 18 701.00 |
VP Miscellaneous | 1 997.00 | 1 997.00 | | 1 997.00 |
VQ Other Taxes, Duties, and Similar Debts | 8 940.00 | 8 940.00 | | 8 940.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 8 913 015.00 | | 8 913 015.00 | 8 913 015.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 9 227 439.00 | 314 141.00 | 8 913 297.00 | 9 227 439.00 |
VW VAT | 73 643.00 | 73 643.00 | | 73 643.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 9 607 678.00 | 565 298.00 | 9 042 380.00 | 9 607 678.00 |
| |
| 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 | 13 894.00 | 5 938.00 | | 13 894.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 19 632.00 | 20 770.00 | | 19 632.00 |
ST Other accounts | 330 877.00 | 288 521.00 | | 330 877.00 |
XQ Rental, rental and co-ownership charges | 87 485.00 | 81 226.00 | | 87 485.00 |
YU External personnel | 58 448.00 | 22 498.00 | | 58 448.00 |
YW Business tax | 15 555.00 | 32 211.00 | | 15 555.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 29 449.00 | 38 149.00 | | 29 449.00 |
YY Amount of VAT collected | 280 973.00 | 282 597.00 | | 280 973.00 |
YZ Total deductible VAT on goods and services | 62 362.00 | 73 996.00 | | 62 362.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 496 442.00 | 413 015.00 | | 496 442.00 |
| |
| 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 | 20.00 | | | 20.00 |
