| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 9 936.00 | 9 936.00 | | 9 936.00 |
AF Concessions, Patents and Similar Rights | 550.00 | 550.00 | | 550.00 |
AH Goodwill | 58 008.00 | | 58 008.00 | 58 008.00 |
AP Buildings | 11 517.00 | 11 517.00 | | 11 517.00 |
AR Technical installations, industrial equipment and tools | 23 866.00 | 19 722.00 | 4 145.00 | 23 866.00 |
AT Other tangible assets | 60 295.00 | 44 808.00 | 15 487.00 | 60 295.00 |
BH Other financial assets | 8 658.00 | | 8 658.00 | 8 658.00 |
BJ TOTAL (I) | 172 830.00 | 86 532.00 | 86 298.00 | 172 830.00 |
BX Customers and related accounts | 1 585 081.00 | 47 180.00 | 1 537 901.00 | 1 585 081.00 |
BZ Other receivables | 886 868.00 | | 886 868.00 | 886 868.00 |
CF Cash and cash equivalents | 522 087.00 | | 522 087.00 | 522 087.00 |
CH Prepaid expenses | 2 428.00 | | 2 428.00 | 2 428.00 |
CJ TOTAL (II) | 2 996 463.00 | 47 180.00 | 2 949 283.00 | 2 996 463.00 |
CO Grand total (0 to V) | 3 169 293.00 | 133 713.00 | 3 035 581.00 | 3 169 293.00 |
CP Shares due in less than one year | 8 658.00 | | | 8 658.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 67 000.00 | 67 000.00 | | 67 000.00 |
DD Legal reserve (1) | 24 484.00 | 24 484.00 | | 24 484.00 |
DG Other reserves | 2 268.00 | 2 268.00 | | 2 268.00 |
DH Retained earnings | 120 369.00 | 81 238.00 | | 120 369.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 12 196.00 | 39 131.00 | | 12 196.00 |
DL TOTAL (I) | 226 317.00 | 214 121.00 | | 226 317.00 |
DP Provisions for Risks | 81 873.00 | 88 873.00 | | 81 873.00 |
DR TOTAL (IV) | 81 873.00 | 88 873.00 | | 81 873.00 |
DV Miscellaneous Loans and Financial Debts (4) | 6 967.00 | 17 977.00 | | 6 967.00 |
DX Trade payables and related accounts | 286 597.00 | 362 065.00 | | 286 597.00 |
DY Tax and social security liabilities | 885 857.00 | 953 540.00 | | 885 857.00 |
EA Other liabilities | 1 547 970.00 | 974 787.00 | | 1 547 970.00 |
EC TOTAL (IV) | 2 727 391.00 | 2 308 368.00 | | 2 727 391.00 |
EE Grand total (I to V) | 3 035 581.00 | 2 611 363.00 | | 3 035 581.00 |
EG Accrued income and payables due within one year | 2 727 391.00 | 2 308 368.00 | | 2 727 391.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 3 163.00 | | 3 163.00 | 3 163.00 |
FG Production sold - services | 4 870 323.00 | | 4 870 323.00 | 4 870 323.00 |
FJ Net sales | 4 873 486.00 | | 4 873 486.00 | 4 873 486.00 |
FO Operating subsidies | | | 15 195.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 12 988.00 | |
FQ Other income | | | 19.00 | |
FR Total operating income (I) | | | 4 901 688.00 | |
FS Purchases of goods (including customs duties) | | | 2 166.00 | |
FW Other purchases and external expenses | | | 1 567 016.00 | |
FX Taxes, duties, and similar payments | | | 104 380.00 | |
FY Salaries and Wages | | | 2 833 619.00 | |
FZ Social Security Contributions | | | 265 166.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 13 132.00 | |
GC Operating Expenses - Current Assets: Provisions | | | 3 242.00 | |
GD Operating Expenses - Contingencies and Expenses: Provisions | | | | |
GE Other Expenses | | | 101 629.00 | |
GF Total Operating Expenses (II) | | | 4 890 350.00 | |
GG - OPERATING RESULT (I - II) | | | 11 338.00 | |
GK Income from other securities and fixed asset receivables | | | 76.00 | |
GP Total financial income (V) | | | 76.00 | |
GR Interest and similar expenses | | | | |
GU Total financial expenses (VI) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | 76.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 11 414.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 616.00 | | | 616.00 |
A4 Equity method investments | 97 451.00 | 116 468.00 | | 97 451.00 |
HA Exceptional income from management transactions | 1 829.00 | | | 1 829.00 |
HB Exceptional income from capital transactions | 3 350.00 | | | 3 350.00 |
HD Total exceptional income (VII) | 5 179.00 | | | 5 179.00 |
HE Exceptional expenses on management operations | | 8 263.00 | | |
HH Total exceptional expenses (VIII) | | 8 263.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | 5 179.00 | -8 263.00 | | 5 179.00 |
HK Income tax | 4 397.00 | 15 407.00 | | 4 397.00 |
HL TOTAL REVENUE (I + III + V + VII) | 4 906 943.00 | 5 845 457.00 | | 4 906 943.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 4 894 747.00 | 5 806 326.00 | | 4 894 747.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 12 196.00 | 39 131.00 | | 12 196.00 |
HP References: Equipment leasing | 18 488.00 | 21 279.00 | | 18 488.00 |
| |
| 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 | 172 392.00 | | 2 149.00 | 172 392.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 9 936.00 | | | 9 936.00 |
I3 DECREASES Total Financial Fixed Assets | | | 8 658.00 | |
I4 DECREASES Grand Total | | 1 710.00 | 172 830.00 | |
IN DECREASES Start-up, development, or research expenses | | | 9 936.00 | |
IO DECREASES Total including other intangible assets | | | 58 558.00 | |
IY DECREASES Total Tangible Fixed Assets | | 1 710.00 | 95 679.00 | |
KD ACQUISITIONS Total including other intangible assets | 58 558.00 | | | 58 558.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 95 317.00 | | 2 072.00 | 95 317.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 8 581.00 | | 76.00 | 8 581.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 75 111.00 | 13 132.00 | 1 710.00 | 75 111.00 |
CY DEPRECIATION Start-up, development, or research expenses | 9 936.00 | | | 9 936.00 |
PE DEPRECIATION Total including other intangible assets | 550.00 | | | 550.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 64 625.00 | 13 132.00 | 1 710.00 | 64 625.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
5V Other provisions for risks and expenses | | | | |
5Z Total provisions for risks and expenses | 88 873.00 | | 7 000.00 | 88 873.00 |
6T Receivables | 49 310.00 | 3 242.00 | 5 372.00 | 49 310.00 |
7B Total provisions for depreciation | 49 310.00 | 3 242.00 | 5 372.00 | 49 310.00 |
7C Grand total | 138 183.00 | 3 242.00 | 12 372.00 | 138 183.00 |
UE of which provisions and reversals: - Operating | | 3 242.00 | 12 372.00 | |
| |
| 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 | 286 597.00 | 286 597.00 | | 286 597.00 |
8C Staff and Related Accounts | 496 761.00 | 496 761.00 | | 496 761.00 |
8D Social Security and Other Social Organizations | 60 774.00 | 60 774.00 | | 60 774.00 |
8K Other liabilities (including liabilities related to repo transactions) | 1 547 970.00 | 1 547 970.00 | | 1 547 970.00 |
UT Other financial assets | 8 658.00 | 8 658.00 | | 8 658.00 |
UX Other trade receivables | 1 528 510.00 | 1 528 510.00 | | 1 528 510.00 |
UZ Social Security, other social security organizations | 28 096.00 | 28 096.00 | | 28 096.00 |
VA Doubtful or disputed receivables | 56 571.00 | 56 571.00 | | 56 571.00 |
VB VAT | 8 787.00 | 8 787.00 | | 8 787.00 |
VI Group and Associates | 6 967.00 | 6 967.00 | | 6 967.00 |
VP Miscellaneous | 6 346.00 | 6 346.00 | | 6 346.00 |
VQ Other Taxes, Duties, and Similar Debts | 51 721.00 | 51 721.00 | | 51 721.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 843 639.00 | 843 639.00 | | 843 639.00 |
VS Prepaid expenses | 2 428.00 | 2 428.00 | | 2 428.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 2 483 034.00 | 2 483 034.00 | | 2 483 034.00 |
VW VAT | 276 601.00 | 276 601.00 | | 276 601.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 2 727 391.00 | 2 727 391.00 | | 2 727 391.00 |
| |
| 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 | 77 447.00 | 110 940.00 | | 77 447.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 816 122.00 | 856 642.00 | | 816 122.00 |
ST Other accounts | 419 415.00 | 507 523.00 | | 419 415.00 |
XQ Rental, rental and co-ownership charges | 45 126.00 | 41 528.00 | | 45 126.00 |
YQ Equipment leasing commitment | 20 814.00 | 39 434.00 | | 20 814.00 |
YT Subcontracting | 112 072.00 | 117 677.00 | | 112 072.00 |
YU External personnel | 174 281.00 | 204 742.00 | | 174 281.00 |
YW Business tax | 26 933.00 | 63 829.00 | | 26 933.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 104 380.00 | 174 769.00 | | 104 380.00 |
YY Amount of VAT collected | 928 134.00 | 1 160 616.00 | | 928 134.00 |
YZ Total deductible VAT on goods and services | 379 805.00 | 376 380.00 | | 379 805.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 1 567 016.00 | 1 728 112.00 | | 1 567 016.00 |
| |
| 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 | 137.00 | | | 137.00 |
