| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | | | | |
BJ TOTAL (I) | 589 000.00 | | 589 000.00 | 589 000.00 |
BZ Other receivables | 1 639 280.00 | | 1 639 280.00 | 1 639 280.00 |
CF Cash and cash equivalents | 21 993.00 | | 21 993.00 | 21 993.00 |
CJ TOTAL (II) | 1 661 273.00 | | 1 661 273.00 | 1 661 273.00 |
CO Grand total (0 to V) | 2 250 273.00 | | 2 250 273.00 | 2 250 273.00 |
CU Other investments | 589 000.00 | | 589 000.00 | 589 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 936 000.00 | 1 936 000.00 | | 1 936 000.00 |
DD Legal reserve (1) | 11 627.00 | 9 878.00 | | 11 627.00 |
DG Other reserves | 220 917.00 | 187 679.00 | | 220 917.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 34 786.00 | 34 987.00 | | 34 786.00 |
DL TOTAL (I) | 2 203 330.00 | 2 168 544.00 | | 2 203 330.00 |
DV Miscellaneous Loans and Financial Debts (4) | 45 638.00 | 55 653.00 | | 45 638.00 |
DX Trade payables and related accounts | 1 305.00 | 1 126.00 | | 1 305.00 |
DY Tax and social security liabilities | | 1 280.00 | | |
EC TOTAL (IV) | 46 943.00 | 58 059.00 | | 46 943.00 |
EE Grand total (I to V) | 2 250 273.00 | 2 226 603.00 | | 2 250 273.00 |
EG Accrued income and payables due within one year | 46 943.00 | 58 059.00 | | 46 943.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 1 629.00 | |
FX Taxes, duties, and similar payments | | | 26.00 | |
FZ Social Security Contributions | | | 853.00 | |
GF Total Operating Expenses (II) | | | 2 508.00 | |
GG - OPERATING RESULT (I - II) | | | -2 508.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 15 604.00 | |
GK Income from other securities and fixed asset receivables | | | 28 600.00 | |
GP Total financial income (V) | | | 44 204.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 44 204.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 41 696.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A2 TOTAL ASSETS | 853.00 | 697.00 | | 853.00 |
HE Exceptional expenses on management operations | | 4.00 | | |
HH Total exceptional expenses (VIII) | | 4.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -4.00 | | |
HK Income tax | 6 910.00 | 7 012.00 | | 6 910.00 |
HL TOTAL REVENUE (I + III + V + VII) | 44 204.00 | 43 904.00 | | 44 204.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 9 418.00 | 8 917.00 | | 9 418.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 34 786.00 | 34 987.00 | | 34 786.00 |
| |
| 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 | 589 000.00 | | | 589 000.00 |
I3 DECREASES Total Financial Fixed Assets | | | 589 000.00 | |
I4 DECREASES Grand Total | | | 589 000.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 589 000.00 | | | 589 000.00 |
| |
| 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 | 1 305.00 | 1 305.00 | | 1 305.00 |
VI Group and Associates | 45 638.00 | 45 638.00 | | 45 638.00 |
VM Income taxes | 105.00 | | | 105.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 1 639 175.00 | | | 1 639 175.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 639 280.00 | 1 639 280.00 | | 1 639 280.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 46 943.00 | 46 943.00 | | 46 943.00 |
