| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 328 564.00 | | 328 564.00 | 328 564.00 |
AJ Other Intangible Assets | 14 231.00 | 14 231.00 | | 14 231.00 |
AT Other tangible assets | 54 570.00 | 52 694.00 | 1 876.00 | 54 570.00 |
BH Other financial assets | 9 457.00 | | 9 457.00 | 9 457.00 |
BJ TOTAL (I) | 413 142.00 | 66 924.00 | 346 218.00 | 413 142.00 |
BX Customers and related accounts | 320 744.00 | | 320 744.00 | 320 744.00 |
BZ Other receivables | 557 977.00 | | 557 977.00 | 557 977.00 |
CF Cash and cash equivalents | 3 120 590.00 | | 3 120 590.00 | 3 120 590.00 |
CJ TOTAL (II) | 3 999 311.00 | | 3 999 311.00 | 3 999 311.00 |
CO Grand total (0 to V) | 4 412 452.00 | 66 924.00 | 4 345 528.00 | 4 412 452.00 |
CU Other investments | 6 320.00 | | 6 320.00 | 6 320.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 8 000.00 | 8 000.00 | | 8 000.00 |
DD Legal reserve (1) | 800.00 | 800.00 | | 800.00 |
DH Retained earnings | 221 648.00 | 219 120.00 | | 221 648.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -3 468.00 | 2 528.00 | | -3 468.00 |
DL TOTAL (I) | 226 980.00 | 230 448.00 | | 226 980.00 |
DU Loans and Debts from Credit Institutions (3) | 37 488.00 | 30 610.00 | | 37 488.00 |
DV Miscellaneous Loans and Financial Debts (4) | 378 171.00 | 311 174.00 | | 378 171.00 |
DX Trade payables and related accounts | 447 443.00 | 476 367.00 | | 447 443.00 |
DY Tax and social security liabilities | 130 623.00 | 95 204.00 | | 130 623.00 |
EA Other liabilities | 3 124 823.00 | 2 489 555.00 | | 3 124 823.00 |
EC TOTAL (IV) | 4 118 548.00 | 3 402 910.00 | | 4 118 548.00 |
EE Grand total (I to V) | 4 345 528.00 | 3 633 358.00 | | 4 345 528.00 |
EG Accrued income and payables due within one year | 4 118 548.00 | 3 402 910.00 | | 4 118 548.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 37 488.00 | 30 610.00 | | 37 488.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 482 793.00 | | 482 793.00 | 482 793.00 |
FJ Net sales | 482 793.00 | | 482 793.00 | 482 793.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 1 530.00 | |
FQ Other income | | | 8 063.00 | |
FR Total operating income (I) | | | 492 386.00 | |
FW Other purchases and external expenses | | | 224 246.00 | |
FX Taxes, duties, and similar payments | | | 5 562.00 | |
FY Salaries and Wages | | | 234 614.00 | |
FZ Social Security Contributions | | | 86 344.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 983.00 | |
GE Other Expenses | | | 19 768.00 | |
GF Total Operating Expenses (II) | | | 571 517.00 | |
GG - OPERATING RESULT (I - II) | | | -79 131.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 4 635.00 | |
GP Total financial income (V) | | | 4 635.00 | |
GR Interest and similar expenses | | | 4 413.00 | |
GU Total financial expenses (VI) | | | 4 413.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 222.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -78 909.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 1 530.00 | 1 400.00 | | 1 530.00 |
A4 Equity method investments | 19 748.00 | 21 317.00 | | 19 748.00 |
HA Exceptional income from management transactions | 144 199.00 | 22 031.00 | | 144 199.00 |
HD Total exceptional income (VII) | 144 199.00 | 22 031.00 | | 144 199.00 |
HE Exceptional expenses on management operations | 68 758.00 | 23.00 | | 68 758.00 |
HH Total exceptional expenses (VIII) | 68 758.00 | 23.00 | | 68 758.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 75 441.00 | 22 008.00 | | 75 441.00 |
HK Income tax | | 992.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 641 220.00 | 520 378.00 | | 641 220.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 644 688.00 | 517 850.00 | | 644 688.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -3 468.00 | 2 528.00 | | -3 468.00 |
HP References: Equipment leasing | 8 719.00 | 5 672.00 | | 8 719.00 |
| |
| 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 | 413 142.00 | | | 413 142.00 |
I3 DECREASES Total Financial Fixed Assets | | | 15 777.00 | |
I4 DECREASES Grand Total | | | 413 142.00 | |
IO DECREASES Total including other intangible assets | | | 342 795.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 54 570.00 | |
KD ACQUISITIONS Total including other intangible assets | 342 795.00 | | | 342 795.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 54 570.00 | | | 54 570.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 15 777.00 | | | 15 777.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 65 941.00 | 983.00 | | 65 941.00 |
PE DEPRECIATION Total including other intangible assets | 14 231.00 | | | 14 231.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 51 710.00 | 983.00 | | 51 710.00 |
| |
| 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 | 447 443.00 | 447 443.00 | | 447 443.00 |
8C Staff and Related Accounts | 24 171.00 | 24 171.00 | | 24 171.00 |
8D Social Security and Other Social Organizations | 52 125.00 | 52 125.00 | | 52 125.00 |
8K Other liabilities (including liabilities related to repo transactions) | 3 124 823.00 | 3 124 823.00 | | 3 124 823.00 |
UT Other financial assets | 9 457.00 | | 9 457.00 | 9 457.00 |
UX Other trade receivables | 320 744.00 | 320 744.00 | | 320 744.00 |
VB VAT | 74 341.00 | 74 341.00 | | 74 341.00 |
VC Group and associates | 483 620.00 | 483 620.00 | | 483 620.00 |
VG Loans with a maturity of up to one year at origin | 37 488.00 | 37 488.00 | | 37 488.00 |
VI Group and Associates | 378 171.00 | 378 171.00 | | 378 171.00 |
VQ Other Taxes, Duties, and Similar Debts | 1 883.00 | 1 883.00 | | 1 883.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 16.00 | 16.00 | | 16.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 888 178.00 | 878 721.00 | 9 457.00 | 888 178.00 |
VW VAT | 52 443.00 | 52 443.00 | | 52 443.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 4 118 548.00 | 4 118 548.00 | | 4 118 548.00 |
| |
| 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 | 4 515.00 | 2 454.00 | | 4 515.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 56 781.00 | 50 264.00 | | 56 781.00 |
ST Other accounts | 76 009.00 | 65 465.00 | | 76 009.00 |
XQ Rental, rental and co-ownership charges | 40 242.00 | 41 877.00 | | 40 242.00 |
YT Subcontracting | 3 411.00 | 4 455.00 | | 3 411.00 |
YU External personnel | 47 804.00 | 45 253.00 | | 47 804.00 |
YW Business tax | 1 047.00 | 1 045.00 | | 1 047.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 5 562.00 | 3 499.00 | | 5 562.00 |
YY Amount of VAT collected | 80 277.00 | 87 037.00 | | 80 277.00 |
YZ Total deductible VAT on goods and services | 11 237.00 | 10 602.00 | | 11 237.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 224 246.00 | 207 313.00 | | 224 246.00 |
| |
| 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 | 6.00 | | | 6.00 |
