| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 335 000.00 | | 335 000.00 | 335 000.00 |
AT Other tangible assets | 14 613.00 | 11 330.00 | 3 283.00 | 14 613.00 |
BH Other financial assets | 7 129.00 | | 7 129.00 | 7 129.00 |
BJ TOTAL (I) | 356 742.00 | 11 330.00 | 345 412.00 | 356 742.00 |
BX Customers and related accounts | 1 721.00 | 1 406.00 | 315.00 | 1 721.00 |
BZ Other receivables | 1 628.00 | | 1 628.00 | 1 628.00 |
CF Cash and cash equivalents | 1 015 485.00 | | 1 015 485.00 | 1 015 485.00 |
CH Prepaid expenses | 1 248.00 | | 1 248.00 | 1 248.00 |
CJ TOTAL (II) | 1 020 083.00 | 1 406.00 | 1 018 677.00 | 1 020 083.00 |
CO Grand total (0 to V) | 1 376 824.00 | 12 736.00 | 1 364 089.00 | 1 376 824.00 |
CP Shares due in less than one year | 7 129.00 | | | 7 129.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 150 000.00 | 150 000.00 | | 150 000.00 |
DE Statutory or contractual reserves | 15 000.00 | 11 054.00 | | 15 000.00 |
DG Other reserves | 104 019.00 | 72 625.00 | | 104 019.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 71 232.00 | 60 339.00 | | 71 232.00 |
DL TOTAL (I) | 340 251.00 | 294 019.00 | | 340 251.00 |
DU Loans and Debts from Credit Institutions (3) | 88 305.00 | 114 506.00 | | 88 305.00 |
DV Miscellaneous Loans and Financial Debts (4) | 4 530.00 | 30.00 | | 4 530.00 |
DX Trade payables and related accounts | 2 275.00 | 2 359.00 | | 2 275.00 |
DY Tax and social security liabilities | 57 264.00 | 44 451.00 | | 57 264.00 |
EA Other liabilities | 871 463.00 | 839 053.00 | | 871 463.00 |
EC TOTAL (IV) | 1 023 837.00 | 1 000 400.00 | | 1 023 837.00 |
EE Grand total (I to V) | 1 364 089.00 | 1 294 419.00 | | 1 364 089.00 |
EG Accrued income and payables due within one year | 962 261.00 | 912 202.00 | | 962 261.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 425 752.00 | | 425 752.00 | 425 752.00 |
FJ Net sales | 425 752.00 | | 425 752.00 | 425 752.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 1 733.00 | |
FQ Other income | | | 9.00 | |
FR Total operating income (I) | | | 427 495.00 | |
FW Other purchases and external expenses | | | 102 284.00 | |
FX Taxes, duties, and similar payments | | | 1 784.00 | |
FY Salaries and Wages | | | 146 317.00 | |
FZ Social Security Contributions | | | 83 429.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 071.00 | |
GE Other Expenses | | | 8.00 | |
GF Total Operating Expenses (II) | | | 334 893.00 | |
GG - OPERATING RESULT (I - II) | | | 92 602.00 | |
GL Other interest and similar income | | | 3 443.00 | |
GP Total financial income (V) | | | 3 443.00 | |
GR Interest and similar expenses | | | 1 713.00 | |
GU Total financial expenses (VI) | | | 1 713.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 1 731.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 94 333.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 1 724.00 | 1 338.00 | | 1 724.00 |
A2 TOTAL ASSETS | 37 859.00 | 41 897.00 | | 37 859.00 |
HB Exceptional income from capital transactions | 1.00 | 1.00 | | 1.00 |
HD Total exceptional income (VII) | 1.00 | 1.00 | | 1.00 |
HF Exceptional expenses on capital transactions | 224.00 | 158.00 | | 224.00 |
HH Total exceptional expenses (VIII) | 224.00 | 158.00 | | 224.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -223.00 | -157.00 | | -223.00 |
HK Income tax | 22 878.00 | 20 079.00 | | 22 878.00 |
HL TOTAL REVENUE (I + III + V + VII) | 430 939.00 | 398 448.00 | | 430 939.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 359 707.00 | 338 108.00 | | 359 707.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 71 232.00 | 60 339.00 | | 71 232.00 |
| |
| 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 | 356 742.00 | | | 356 742.00 |
I3 DECREASES Total Financial Fixed Assets | | | 7 129.00 | |
I4 DECREASES Grand Total | | | 356 742.00 | |
IO DECREASES Total including other intangible assets | | | 335 000.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 14 613.00 | |
KD ACQUISITIONS Total including other intangible assets | 335 000.00 | | | 335 000.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 14 613.00 | | | 14 613.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 7 129.00 | | | 7 129.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 10 259.00 | 1 071.00 | | 10 259.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 10 259.00 | 1 071.00 | | 10 259.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6T Receivables | 1 414.00 | | 9.00 | 1 414.00 |
7B Total provisions for depreciation | 1 414.00 | | 9.00 | 1 414.00 |
7C Grand total | 1 414.00 | | 9.00 | 1 414.00 |
| |
| 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 | 2 275.00 | 2 275.00 | | 2 275.00 |
8C Staff and Related Accounts | 6 184.00 | 6 184.00 | | 6 184.00 |
8D Social Security and Other Social Organizations | 19 438.00 | 19 438.00 | | 19 438.00 |
8E Income Taxes | 18 450.00 | 18 450.00 | | 18 450.00 |
8K Other liabilities (including liabilities related to repo transactions) | 871 463.00 | 871 463.00 | | 871 463.00 |
UT Other financial assets | 7 129.00 | 7 129.00 | | 7 129.00 |
UX Other trade receivables | 1 721.00 | 1 721.00 | | 1 721.00 |
VB VAT | 145.00 | 145.00 | | 145.00 |
VH Loans with a maturity of more than one year at origin | 88 305.00 | 26 728.00 | 61 577.00 | 88 305.00 |
VI Group and Associates | 4 530.00 | 4 530.00 | | 4 530.00 |
VK Loans repaid during the year | 26 173.00 | | | 26 173.00 |
VP Miscellaneous | 112.00 | 112.00 | | 112.00 |
VQ Other Taxes, Duties, and Similar Debts | 3 050.00 | 3 050.00 | | 3 050.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 1 371.00 | 1 371.00 | | 1 371.00 |
VS Prepaid expenses | 1 248.00 | 1 248.00 | | 1 248.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 11 726.00 | 11 726.00 | | 11 726.00 |
VW VAT | 10 142.00 | 10 142.00 | | 10 142.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 023 837.00 | 962 261.00 | 61 577.00 | 1 023 837.00 |
| |
| 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 | 1 784.00 | 3 430.00 | | 1 784.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 4 080.00 | 4 044.00 | | 4 080.00 |
ST Other accounts | 68 148.00 | 56 943.00 | | 68 148.00 |
XQ Rental, rental and co-ownership charges | 30 056.00 | 33 852.00 | | 30 056.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 1 784.00 | 3 430.00 | | 1 784.00 |
YY Amount of VAT collected | 75 195.00 | 80 161.00 | | 75 195.00 |
YZ Total deductible VAT on goods and services | 13 595.00 | 13 556.00 | | 13 595.00 |
ZE Dividends | 25 000.00 | | | 25 000.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 102 284.00 | 94 840.00 | | 102 284.00 |
| |
| 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 | 3.00 | | | 3.00 |
