| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 47 254.00 | 43 640.00 | 3 614.00 | 47 254.00 |
BH Other financial assets | 36 847.00 | 31 397.00 | 5 450.00 | 36 847.00 |
BJ TOTAL (I) | 2 504 102.00 | 675 038.00 | 1 829 064.00 | 2 504 102.00 |
BX Customers and related accounts | 2 216 144.00 | | 2 216 144.00 | 2 216 144.00 |
BZ Other receivables | 911 293.00 | | 911 293.00 | 911 293.00 |
CD Marketable securities | 96 779.00 | | 96 779.00 | 96 779.00 |
CF Cash and cash equivalents | 4 003 568.00 | | 4 003 568.00 | 4 003 568.00 |
CJ TOTAL (II) | 7 227 784.00 | | 7 227 784.00 | 7 227 784.00 |
CO Grand total (0 to V) | 9 731 886.00 | 675 038.00 | 9 056 848.00 | 9 731 886.00 |
CU Other investments | 2 420 000.00 | 600 000.00 | 1 820 000.00 | 2 420 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 182 939.00 | 182 939.00 | | 182 939.00 |
DD Legal reserve (1) | 18 294.00 | 18 294.00 | | 18 294.00 |
DG Other reserves | 4 659 569.00 | 4 296 471.00 | | 4 659 569.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 3 320 792.00 | 363 098.00 | | 3 320 792.00 |
DL TOTAL (I) | 8 181 594.00 | 4 860 802.00 | | 8 181 594.00 |
DV Miscellaneous Loans and Financial Debts (4) | 21 850.00 | 85 432.00 | | 21 850.00 |
DX Trade payables and related accounts | 303 968.00 | 281 314.00 | | 303 968.00 |
DY Tax and social security liabilities | 463 559.00 | 305 627.00 | | 463 559.00 |
EA Other liabilities | 85 877.00 | | | 85 877.00 |
EC TOTAL (IV) | 875 254.00 | 672 373.00 | | 875 254.00 |
EE Grand total (I to V) | 9 056 848.00 | 5 533 175.00 | | 9 056 848.00 |
EG Accrued income and payables due within one year | 875 254.00 | 672 373.00 | | 875 254.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 1 221 004.00 | | 1 221 004.00 | 1 221 004.00 |
FJ Net sales | 1 221 004.00 | | 1 221 004.00 | 1 221 004.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 4 403.00 | |
FQ Other income | | | 2.00 | |
FR Total operating income (I) | | | 1 225 408.00 | |
FW Other purchases and external expenses | | | 481 963.00 | |
FX Taxes, duties, and similar payments | | | -528.00 | |
FY Salaries and Wages | | | 644 916.00 | |
FZ Social Security Contributions | | | 191 979.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 778.00 | |
GE Other Expenses | | | 5.00 | |
GF Total Operating Expenses (II) | | | 1 320 112.00 | |
GG - OPERATING RESULT (I - II) | | | -94 704.00 | |
GH Attributed profit or transferred loss (III) | | | 1 770 117.00 | |
GI Supported loss or transferred profit (IV) | | | 1 877.00 | |
GR Interest and similar expenses | | | | |
GU Total financial expenses (VI) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 1 673 536.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 4 403.00 | | | 4 403.00 |
HA Exceptional income from management transactions | 18 501.00 | | | 18 501.00 |
HB Exceptional income from capital transactions | 1 700 000.00 | 2 110 104.00 | | 1 700 000.00 |
HD Total exceptional income (VII) | 1 718 501.00 | 2 110 104.00 | | 1 718 501.00 |
HE Exceptional expenses on management operations | 1 215.00 | | | 1 215.00 |
HF Exceptional expenses on capital transactions | 18 500.00 | 1 501.00 | | 18 500.00 |
HH Total exceptional expenses (VIII) | 19 715.00 | 1 501.00 | | 19 715.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 1 698 786.00 | 2 108 603.00 | | 1 698 786.00 |
HK Income tax | 51 529.00 | 134 322.00 | | 51 529.00 |
HL TOTAL REVENUE (I + III + V + VII) | 4 714 026.00 | 2 352 555.00 | | 4 714 026.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 393 234.00 | 1 989 457.00 | | 1 393 234.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 3 320 792.00 | 363 098.00 | | 3 320 792.00 |
HP References: Equipment leasing | | 11.00 | | |
| |
| 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 | 2 502 482.00 | | 21 620.00 | 2 502 482.00 |
I3 DECREASES Total Financial Fixed Assets | 1 500.00 | 18 500.00 | 2 456 847.00 | 1 500.00 |
I4 DECREASES Grand Total | 1 500.00 | 18 500.00 | 2 504 102.00 | 1 500.00 |
IY DECREASES Total Tangible Fixed Assets | | | 47 254.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 45 634.00 | | 1 620.00 | 45 634.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 456 847.00 | | 20 000.00 | 2 456 847.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 41 862.00 | 1 778.00 | | 41 862.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 41 862.00 | 1 778.00 | | 41 862.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
06 aucun libellé | 31 397.00 | | | 31 397.00 |
7B Total provisions for depreciation | 631 397.00 | | | 631 397.00 |
7C Grand total | 631 397.00 | | | 631 397.00 |
9U on fixed assets – equity investments | | | | |
| |
| 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 | 303 968.00 | 303 968.00 | | 303 968.00 |
8C Staff and Related Accounts | 432.00 | 432.00 | | 432.00 |
8D Social Security and Other Social Organizations | 53 339.00 | 53 339.00 | | 53 339.00 |
8K Other liabilities (including liabilities related to repo transactions) | 85 877.00 | 85 877.00 | | 85 877.00 |
UT Other financial assets | 36 847.00 | | 36 847.00 | 36 847.00 |
UX Other trade receivables | 2 216 144.00 | 2 216 144.00 | | 2 216 144.00 |
UZ Social Security, other social security organizations | 250.00 | 250.00 | | 250.00 |
VB VAT | 284 081.00 | 284 081.00 | | 284 081.00 |
VI Group and Associates | 21 850.00 | 21 850.00 | | 21 850.00 |
VM Income taxes | 28 457.00 | 28 457.00 | | 28 457.00 |
VQ Other Taxes, Duties, and Similar Debts | 39 965.00 | 39 965.00 | | 39 965.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 598 504.00 | 598 504.00 | | 598 504.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 3 164 284.00 | 3 127 437.00 | 36 847.00 | 3 164 284.00 |
VW VAT | 369 823.00 | 369 823.00 | | 369 823.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 875 254.00 | 875 254.00 | | 875 254.00 |
| |
| 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 | -2 791.00 | 11 024.00 | | -2 791.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 389 619.00 | 1 084 026.00 | | 389 619.00 |
ST Other accounts | 58 446.00 | 95 572.00 | | 58 446.00 |
XQ Rental, rental and co-ownership charges | 33 649.00 | 34 196.00 | | 33 649.00 |
YT Subcontracting | 250.00 | 7 200.00 | | 250.00 |
YW Business tax | 2 263.00 | 2 047.00 | | 2 263.00 |
YX Total of the account corresponding to line FX of table no. 2052 | -528.00 | 13 071.00 | | -528.00 |
YY Amount of VAT collected | 243 659.00 | 238 490.00 | | 243 659.00 |
YZ Total deductible VAT on goods and services | 226 474.00 | 229 970.00 | | 226 474.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 481 963.00 | 1 220 994.00 | | 481 963.00 |
| |
| 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 |
