| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 287 500.00 | | 287 500.00 | 287 500.00 |
AL Advances and down payments on intangible assets. | 130 631.00 | | 130 631.00 | 130 631.00 |
AT Other tangible assets | 10 288.00 | 6 893.00 | 3 395.00 | 10 288.00 |
BJ TOTAL (I) | 430 096.00 | 6 893.00 | 423 203.00 | 430 096.00 |
BZ Other receivables | 33 285.00 | | 33 285.00 | 33 285.00 |
CF Cash and cash equivalents | | | | |
CJ TOTAL (II) | 33 285.00 | | 33 285.00 | 33 285.00 |
CO Grand total (0 to V) | 463 381.00 | 6 893.00 | 456 488.00 | 463 381.00 |
CU Other investments | 1 677.00 | | 1 677.00 | 1 677.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | 1 000.00 | | 1 000.00 |
DD Legal reserve (1) | 100.00 | 100.00 | | 100.00 |
DG Other reserves | 161 703.00 | 160 890.00 | | 161 703.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 102 538.00 | 75 813.00 | | 102 538.00 |
DL TOTAL (I) | 265 341.00 | 237 803.00 | | 265 341.00 |
DU Loans and Debts from Credit Institutions (3) | 130 974.00 | 126 878.00 | | 130 974.00 |
DV Miscellaneous Loans and Financial Debts (4) | 5 456.00 | 4 706.00 | | 5 456.00 |
DX Trade payables and related accounts | 605.00 | | | 605.00 |
DY Tax and social security liabilities | 54 112.00 | 61 573.00 | | 54 112.00 |
EC TOTAL (IV) | 191 147.00 | 193 156.00 | | 191 147.00 |
EE Grand total (I to V) | 456 488.00 | 430 959.00 | | 456 488.00 |
EG Accrued income and payables due within one year | 80 570.00 | 130 697.00 | | 80 570.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 20 397.00 | 9 654.00 | | 20 397.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 803 736.00 | | 803 736.00 | 803 736.00 |
FJ Net sales | 803 736.00 | | 803 736.00 | 803 736.00 |
FR Total operating income (I) | | | 803 736.00 | |
FS Purchases of goods (including customs duties) | | | 846.00 | |
FU Purchases of raw materials and other supplies | | | 600.00 | |
FW Other purchases and external expenses | | | 273 103.00 | |
FX Taxes, duties, and similar payments | | | 22 358.00 | |
FY Salaries and Wages | | | 282 671.00 | |
FZ Social Security Contributions | | | 60 802.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 493.00 | |
GF Total Operating Expenses (II) | | | 641 873.00 | |
GG - OPERATING RESULT (I - II) | | | 161 863.00 | |
GR Interest and similar expenses | | | 5 266.00 | |
GU Total financial expenses (VI) | | | 5 266.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -5 266.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 156 597.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A2 TOTAL ASSETS | 60 802.00 | 53 885.00 | | 60 802.00 |
HE Exceptional expenses on management operations | 14 066.00 | 611.00 | | 14 066.00 |
HH Total exceptional expenses (VIII) | 14 066.00 | 611.00 | | 14 066.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -14 066.00 | -611.00 | | -14 066.00 |
HK Income tax | 39 993.00 | 33 951.00 | | 39 993.00 |
HL TOTAL REVENUE (I + III + V + VII) | 803 736.00 | 545 618.00 | | 803 736.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 701 198.00 | 469 805.00 | | 701 198.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 102 538.00 | 75 813.00 | | 102 538.00 |
| |
| 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 | 419 014.00 | | 11 082.00 | 419 014.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 677.00 | |
I4 DECREASES Grand Total | | | 430 096.00 | |
IO DECREASES Total including other intangible assets | | | 418 131.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 10 288.00 | |
KD ACQUISITIONS Total including other intangible assets | 410 508.00 | | 7 623.00 | 410 508.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 6 829.00 | | 3 459.00 | 6 829.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 677.00 | | | 1 677.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 5 400.00 | 1 493.00 | | 5 400.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 5 400.00 | 1 493.00 | | 5 400.00 |
| |
| 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 | 4 606.00 | 4 606.00 | | 4 606.00 |
8B Suppliers and Related Accounts | 605.00 | 605.00 | | 605.00 |
8E Income Taxes | 39 993.00 | 39 993.00 | | 39 993.00 |
VC Group and associates | 32 841.00 | 32 841.00 | | 32 841.00 |
VG Loans with a maturity of up to one year at origin | 20 397.00 | 20 397.00 | | 20 397.00 |
VI Group and Associates | 850.00 | 850.00 | | 850.00 |
VQ Other Taxes, Duties, and Similar Debts | 14 119.00 | 14 119.00 | | 14 119.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 444.00 | 444.00 | | 444.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 33 285.00 | 33 285.00 | | 33 285.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 80 570.00 | 80 570.00 | | 80 570.00 |
| |
| 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 | 21 282.00 | 34 426.00 | | 21 282.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 7 080.00 | 24 839.00 | | 7 080.00 |
ST Other accounts | 39 405.00 | 46 298.00 | | 39 405.00 |
XQ Rental, rental and co-ownership charges | 19 257.00 | 18 631.00 | | 19 257.00 |
YT Subcontracting | 114 254.00 | 53 966.00 | | 114 254.00 |
YV Retrocessions of fees, commissions and brokerage | 93 107.00 | 70 745.00 | | 93 107.00 |
YW Business tax | 1 076.00 | 257.00 | | 1 076.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 22 358.00 | 34 683.00 | | 22 358.00 |
ZE Dividends | 75 000.00 | | | 75 000.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 273 103.00 | 214 479.00 | | 273 103.00 |
