| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AJ Other Intangible Assets | 23 820.00 | 9 427.00 | 14 393.00 | 23 820.00 |
AT Other tangible assets | 45 732.00 | 38 197.00 | 7 535.00 | 45 732.00 |
BB Receivables related to investments | 4 318.00 | | 4 318.00 | 4 318.00 |
BJ TOTAL (I) | 73 870.00 | 47 624.00 | 26 246.00 | 73 870.00 |
BX Customers and related accounts | 132 322.00 | | 132 322.00 | 132 322.00 |
BZ Other receivables | 3 759.00 | | 3 759.00 | 3 759.00 |
CD Marketable securities | 224.00 | | 224.00 | 224.00 |
CF Cash and cash equivalents | 4 809.00 | | 4 809.00 | 4 809.00 |
CH Prepaid expenses | 14 073.00 | | 14 073.00 | 14 073.00 |
CJ TOTAL (II) | 155 188.00 | | 155 188.00 | 155 188.00 |
CO Grand total (0 to V) | 229 058.00 | 47 624.00 | 181 434.00 | 229 058.00 |
CP Shares due in less than one year | 4 318.00 | | | 4 318.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | 10 000.00 | | 10 000.00 |
DD Legal reserve (1) | 1 000.00 | 1 000.00 | | 1 000.00 |
DG Other reserves | | 12 147.00 | | |
DH Retained earnings | -3 166.00 | 10 689.00 | | -3 166.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 11 118.00 | -26 003.00 | | 11 118.00 |
DL TOTAL (I) | 18 952.00 | 7 834.00 | | 18 952.00 |
DU Loans and Debts from Credit Institutions (3) | 102 112.00 | 124 278.00 | | 102 112.00 |
DV Miscellaneous Loans and Financial Debts (4) | 2 167.00 | 2 167.00 | | 2 167.00 |
DX Trade payables and related accounts | 11 367.00 | 14 365.00 | | 11 367.00 |
DY Tax and social security liabilities | 38 571.00 | 40 249.00 | | 38 571.00 |
EA Other liabilities | 8 266.00 | 8 779.00 | | 8 266.00 |
EC TOTAL (IV) | 162 482.00 | 189 837.00 | | 162 482.00 |
EE Grand total (I to V) | 181 434.00 | 197 671.00 | | 181 434.00 |
EG Accrued income and payables due within one year | 99 472.00 | 91 703.00 | | 99 472.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | | 46.00 | | |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 261 478.00 | | 261 478.00 | 261 478.00 |
FJ Net sales | 261 478.00 | | 261 478.00 | 261 478.00 |
FO Operating subsidies | | | | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 7 887.00 | |
FQ Other income | | | 555.00 | |
FR Total operating income (I) | | | 269 920.00 | |
FW Other purchases and external expenses | | | 99 025.00 | |
FX Taxes, duties, and similar payments | | | 1 606.00 | |
FY Salaries and Wages | | | 101 885.00 | |
FZ Social Security Contributions | | | 37 150.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 6 022.00 | |
GE Other Expenses | | | 207.00 | |
GF Total Operating Expenses (II) | | | 245 895.00 | |
GG - OPERATING RESULT (I - II) | | | 24 025.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 3.00 | |
GP Total financial income (V) | | | 3.00 | |
GQ Financial allocations to depreciation and provisions | | | 90.00 | |
GR Interest and similar expenses | | | 13 332.00 | |
GU Total financial expenses (VI) | | | 13 332.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -13 329.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 10 695.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 7 887.00 | 2 601.00 | | 7 887.00 |
A2 TOTAL ASSETS | 30 705.00 | 33 120.00 | | 30 705.00 |
A4 Equity method investments | 207.00 | | | 207.00 |
HK Income tax | -423.00 | | | -423.00 |
HL TOTAL REVENUE (I + III + V + VII) | 269 923.00 | 237 885.00 | | 269 923.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 258 804.00 | 263 888.00 | | 258 804.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 11 118.00 | -26 003.00 | | 11 118.00 |
| |
| 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 | 87 686.00 | | 500.00 | 87 686.00 |
I3 DECREASES Total Financial Fixed Assets | | 10 854.00 | 4 318.00 | |
I4 DECREASES Grand Total | | 14 316.00 | 73 870.00 | |
IN DECREASES Start-up, development, or research expenses | | | 3.00 | |
IO DECREASES Total including other intangible assets | | | 23 820.00 | |
IY DECREASES Total Tangible Fixed Assets | | 3 462.00 | 45 732.00 | |
KD ACQUISITIONS Total including other intangible assets | 23 820.00 | | | 23 820.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 48 693.00 | | 500.00 | 48 693.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 15 172.00 | | | 15 172.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 45 063.00 | 6 022.00 | 3 462.00 | 45 063.00 |
PE DEPRECIATION Total including other intangible assets | 8 026.00 | 1 401.00 | | 8 026.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 37 037.00 | 4 621.00 | 3 462.00 | 37 037.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 2 167.00 | 2 167.00 | | 2 167.00 |
8B Suppliers and Related Accounts | 11 367.00 | 11 367.00 | | 11 367.00 |
8C Staff and Related Accounts | 2 367.00 | 2 367.00 | | 2 367.00 |
8D Social Security and Other Social Organizations | 11 811.00 | 11 811.00 | | 11 811.00 |
8K Other liabilities (including liabilities related to repo transactions) | 8 266.00 | 8 266.00 | | 8 266.00 |
UL Receivables related to investments | 4 318.00 | 4 318.00 | | 4 318.00 |
UX Other trade receivables | 132 322.00 | 132 322.00 | | 132 322.00 |
VB VAT | 784.00 | 784.00 | | 784.00 |
VH Loans with a maturity of more than one year at origin | 102 112.00 | 39 102.00 | 63 010.00 | 102 112.00 |
VK Loans repaid during the year | 22 134.00 | | | 22 134.00 |
VM Income taxes | 423.00 | 423.00 | | 423.00 |
VP Miscellaneous | 1 975.00 | 1 975.00 | | 1 975.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 577.00 | 577.00 | | 577.00 |
VS Prepaid expenses | 14 073.00 | 14 073.00 | | 14 073.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 154 473.00 | 154 473.00 | | 154 473.00 |
VW VAT | 24 393.00 | 24 393.00 | | 24 393.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 162 482.00 | 99 472.00 | 63 010.00 | 162 482.00 |
| |
| 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 | 318.00 | 335.00 | | 318.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 4 275.00 | 5 695.00 | | 4 275.00 |
ST Other accounts | 54 968.00 | 68 667.00 | | 54 968.00 |
XQ Rental, rental and co-ownership charges | 37 782.00 | 25 447.00 | | 37 782.00 |
YT Subcontracting | 2 000.00 | 1 700.00 | | 2 000.00 |
YW Business tax | 1 288.00 | 1 325.00 | | 1 288.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 1 606.00 | 1 660.00 | | 1 606.00 |
YY Amount of VAT collected | 50 784.00 | 44 438.00 | | 50 784.00 |
YZ Total deductible VAT on goods and services | 13 341.00 | 14 000.00 | | 13 341.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 99 025.00 | 101 508.00 | | 99 025.00 |
ZR Subsidiaries and equity interests | 1.00 | | | 1.00 |
| |
| 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 |
