| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 720.00 | 720.00 | | 720.00 |
AH Goodwill | 1 580 000.00 | | 1 580 000.00 | 1 580 000.00 |
AR Technical installations, industrial equipment and tools | 5 214.00 | 4 535.00 | 679.00 | 5 214.00 |
AT Other tangible assets | 123 054.00 | 91 549.00 | 31 505.00 | 123 054.00 |
BH Other financial assets | 22 091.00 | 3 242.00 | 18 849.00 | 22 091.00 |
BJ TOTAL (I) | 1 740 742.00 | 100 045.00 | 1 640 697.00 | 1 740 742.00 |
BT Goods | 199 355.00 | | 199 355.00 | 199 355.00 |
BX Customers and related accounts | 44 292.00 | | 44 292.00 | 44 292.00 |
BZ Other receivables | 18 538.00 | | 18 538.00 | 18 538.00 |
CF Cash and cash equivalents | 301 446.00 | | 301 446.00 | 301 446.00 |
CH Prepaid expenses | 1 756.00 | | 1 756.00 | 1 756.00 |
CJ TOTAL (II) | 565 386.00 | | 565 386.00 | 565 386.00 |
CO Grand total (0 to V) | 2 306 128.00 | 100 045.00 | 2 206 083.00 | 2 306 128.00 |
CU Other investments | 9 663.00 | | 9 663.00 | 9 663.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 100 000.00 | 100 000.00 | | 100 000.00 |
DD Legal reserve (1) | 10 000.00 | 10 000.00 | | 10 000.00 |
DG Other reserves | 640 388.00 | 562 017.00 | | 640 388.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 151 808.00 | 118 372.00 | | 151 808.00 |
DL TOTAL (I) | 902 196.00 | 790 388.00 | | 902 196.00 |
DU Loans and Debts from Credit Institutions (3) | 986 220.00 | 1 079 330.00 | | 986 220.00 |
DV Miscellaneous Loans and Financial Debts (4) | 15 168.00 | 5 652.00 | | 15 168.00 |
DX Trade payables and related accounts | 207 998.00 | 183 858.00 | | 207 998.00 |
DY Tax and social security liabilities | 94 390.00 | 62 505.00 | | 94 390.00 |
EA Other liabilities | 112.00 | 3 061.00 | | 112.00 |
EC TOTAL (IV) | 1 303 887.00 | 1 334 405.00 | | 1 303 887.00 |
EE Grand total (I to V) | 2 206 083.00 | 2 124 793.00 | | 2 206 083.00 |
EG Accrued income and payables due within one year | 1 303 887.00 | 348 580.00 | | 1 303 887.00 |
| |
| 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 | 1 739 993.00 | | 749.00 | 1 739 993.00 |
I3 DECREASES Total Financial Fixed Assets | | | 31 754.00 | |
I4 DECREASES Grand Total | | | 1 740 742.00 | |
IO DECREASES Total including other intangible assets | | | 1 580 720.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 128 268.00 | |
KD ACQUISITIONS Total including other intangible assets | 1 580 720.00 | | | 1 580 720.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 127 519.00 | | 749.00 | 127 519.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 31 754.00 | | | 31 754.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 78 360.00 | 18 443.00 | | 78 360.00 |
PE DEPRECIATION Total including other intangible assets | 720.00 | | | 720.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 77 640.00 | 18 443.00 | | 77 640.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
06 aucun libellé | 3 201.00 | 42.00 | | 3 201.00 |
7B Total provisions for depreciation | 3 201.00 | 42.00 | | 3 201.00 |
7C Grand total | 3 201.00 | 42.00 | | 3 201.00 |
UG - Financial | | 42.00 | | |
| |
| 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 | 207 998.00 | 207 998.00 | | 207 998.00 |
8C Staff and Related Accounts | 52 416.00 | 52 416.00 | | 52 416.00 |
8D Social Security and Other Social Organizations | 12 192.00 | 12 192.00 | | 12 192.00 |
8E Income Taxes | 22 763.00 | 22 763.00 | | 22 763.00 |
8K Other liabilities (including liabilities related to repo transactions) | 112.00 | 112.00 | | 112.00 |
UT Other financial assets | 22 091.00 | | 22 091.00 | 22 091.00 |
UX Other trade receivables | 44 292.00 | 44 292.00 | | 44 292.00 |
VB VAT | 5 594.00 | 5 594.00 | | 5 594.00 |
VG Loans with a maturity of up to one year at origin | 395.00 | 395.00 | | 395.00 |
VH Loans with a maturity of more than one year at origin | 985 825.00 | 985 825.00 | | 985 825.00 |
VI Group and Associates | 15 168.00 | 15 168.00 | | 15 168.00 |
VK Loans repaid during the year | 93 074.00 | | | 93 074.00 |
VQ Other Taxes, Duties, and Similar Debts | 4 807.00 | 4 807.00 | | 4 807.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 12 944.00 | 12 944.00 | | 12 944.00 |
VS Prepaid expenses | 1 756.00 | 1 756.00 | | 1 756.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 86 677.00 | 64 586.00 | 22 091.00 | 86 677.00 |
VW VAT | 2 212.00 | 2 212.00 | | 2 212.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 303 887.00 | 1 303 887.00 | | 1 303 887.00 |
| |
| 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 | 2 738.00 | 2 083.00 | | 2 738.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 12 560.00 | 11 779.00 | | 12 560.00 |
ST Other accounts | 27 155.00 | 36 683.00 | | 27 155.00 |
XQ Rental, rental and co-ownership charges | 29 982.00 | 29 493.00 | | 29 982.00 |
YT Subcontracting | 26 307.00 | 18 023.00 | | 26 307.00 |
YW Business tax | 2 819.00 | 3 510.00 | | 2 819.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 5 557.00 | 5 593.00 | | 5 557.00 |
YY Amount of VAT collected | 113 077.00 | 101 402.00 | | 113 077.00 |
YZ Total deductible VAT on goods and services | 91 405.00 | 84 764.00 | | 91 405.00 |
ZE Dividends | 40 000.00 | | | 40 000.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 96 004.00 | 95 978.00 | | 96 004.00 |
| |
| 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 | 5.00 | | | 5.00 |
