| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 2 565 000.00 | 209 361.00 | 2 355 639.00 | 2 565 000.00 |
AR Technical installations, industrial equipment and tools | 10 549.00 | 10 277.00 | 272.00 | 10 549.00 |
AT Other tangible assets | 78 099.00 | 63 594.00 | 14 505.00 | 78 099.00 |
BH Other financial assets | 10 220.00 | 410.00 | 9 810.00 | 10 220.00 |
BJ TOTAL (I) | 2 663 883.00 | 283 641.00 | 2 380 241.00 | 2 663 883.00 |
BT Goods | 244 715.00 | | 244 715.00 | 244 715.00 |
BX Customers and related accounts | 30 845.00 | | 30 845.00 | 30 845.00 |
BZ Other receivables | 11 176.00 | | 11 176.00 | 11 176.00 |
CD Marketable securities | 290 356.00 | | 290 356.00 | 290 356.00 |
CF Cash and cash equivalents | 393 766.00 | | 393 766.00 | 393 766.00 |
CH Prepaid expenses | 1 575.00 | | 1 575.00 | 1 575.00 |
CJ TOTAL (II) | 972 433.00 | | 972 433.00 | 972 433.00 |
CO Grand total (0 to V) | 3 636 316.00 | 283 641.00 | 3 352 674.00 | 3 636 316.00 |
CU Other investments | 15.00 | | 15.00 | 15.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 290 000.00 | 290 000.00 | | 290 000.00 |
DD Legal reserve (1) | 29 000.00 | 29 000.00 | | 29 000.00 |
DG Other reserves | 1 108 796.00 | 1 091 245.00 | | 1 108 796.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 241 361.00 | 17 551.00 | | 241 361.00 |
DL TOTAL (I) | 1 669 157.00 | 1 427 796.00 | | 1 669 157.00 |
DU Loans and Debts from Credit Institutions (3) | 1 236 299.00 | 1 368 593.00 | | 1 236 299.00 |
DV Miscellaneous Loans and Financial Debts (4) | 121 442.00 | 244 430.00 | | 121 442.00 |
DX Trade payables and related accounts | 167 608.00 | 152 557.00 | | 167 608.00 |
DY Tax and social security liabilities | 158 008.00 | 76 539.00 | | 158 008.00 |
EA Other liabilities | 160.00 | 596.00 | | 160.00 |
EC TOTAL (IV) | 1 683 517.00 | 1 842 715.00 | | 1 683 517.00 |
EE Grand total (I to V) | 3 352 674.00 | 3 270 512.00 | | 3 352 674.00 |
EG Accrued income and payables due within one year | 582 582.00 | 618 576.00 | | 582 582.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 11 736.00 | 21 312.00 | | 11 736.00 |
| |
| 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 | 2 663 812.00 | | 868.00 | 2 663 812.00 |
I3 DECREASES Total Financial Fixed Assets | | | 10 235.00 | |
I4 DECREASES Grand Total | | 798.00 | 2 663 883.00 | |
IO DECREASES Total including other intangible assets | | | 2 565 000.00 | |
IY DECREASES Total Tangible Fixed Assets | | 798.00 | 88 648.00 | |
KD ACQUISITIONS Total including other intangible assets | 2 565 000.00 | | | 2 565 000.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 88 577.00 | | 868.00 | 88 577.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 10 235.00 | | | 10 235.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 70 944.00 | 3 724.00 | 798.00 | 70 944.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 70 944.00 | 3 724.00 | 798.00 | 70 944.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
06 aucun libellé | | 410.00 | | |
6A on fixed assets – intangible | 209 361.00 | | | 209 361.00 |
7B Total provisions for depreciation | 209 361.00 | 410.00 | | 209 361.00 |
7C Grand total | 209 361.00 | 410.00 | | 209 361.00 |
UG - Financial | | 410.00 | | |
| |
| 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 | 167 608.00 | 167 608.00 | | 167 608.00 |
8C Staff and Related Accounts | 54 015.00 | 54 015.00 | | 54 015.00 |
8D Social Security and Other Social Organizations | 13 420.00 | 13 420.00 | | 13 420.00 |
8E Income Taxes | 84 655.00 | 84 655.00 | | 84 655.00 |
8K Other liabilities (including liabilities related to repo transactions) | 160.00 | 160.00 | | 160.00 |
UT Other financial assets | 10 220.00 | | 10 220.00 | 10 220.00 |
UX Other trade receivables | 30 845.00 | 30 845.00 | | 30 845.00 |
VB VAT | 1 579.00 | 1 579.00 | | 1 579.00 |
VG Loans with a maturity of up to one year at origin | 12 160.00 | 12 160.00 | | 12 160.00 |
VH Loans with a maturity of more than one year at origin | 1 224 139.00 | 123 204.00 | 498 149.00 | 1 224 139.00 |
VI Group and Associates | 121 442.00 | 121 442.00 | | 121 442.00 |
VK Loans repaid during the year | 122 676.00 | | | 122 676.00 |
VQ Other Taxes, Duties, and Similar Debts | 3 922.00 | 3 922.00 | | 3 922.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 9 597.00 | 9 597.00 | | 9 597.00 |
VS Prepaid expenses | 1 575.00 | 1 575.00 | | 1 575.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 53 816.00 | 43 596.00 | 10 220.00 | 53 816.00 |
VW VAT | 1 996.00 | 1 996.00 | | 1 996.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 683 517.00 | 582 582.00 | 498 149.00 | 1 683 517.00 |
| |
| 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 | 3 633.00 | 4 130.00 | | 3 633.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 17 250.00 | 15 765.00 | | 17 250.00 |
ST Other accounts | 39 950.00 | 43 085.00 | | 39 950.00 |
XQ Rental, rental and co-ownership charges | 43 300.00 | 41 359.00 | | 43 300.00 |
YT Subcontracting | 21 585.00 | 22 885.00 | | 21 585.00 |
YW Business tax | 3 771.00 | 4 983.00 | | 3 771.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 7 404.00 | 9 113.00 | | 7 404.00 |
YY Amount of VAT collected | 132 307.00 | 123 802.00 | | 132 307.00 |
YZ Total deductible VAT on goods and services | 101 794.00 | 95 636.00 | | 101 794.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 122 085.00 | 123 094.00 | | 122 085.00 |
| |
| 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 | 7.00 | | | 7.00 |
