| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 28 162 878.00 | | 28 162 878.00 | 28 162 878.00 |
BJ TOTAL (I) | 47 502 581.00 | | 47 502 581.00 | 47 502 581.00 |
CF Cash and cash equivalents | 150 983.00 | | 150 983.00 | 150 983.00 |
CJ TOTAL (II) | 150 983.00 | | 150 983.00 | 150 983.00 |
CO Grand total (0 to V) | 47 653 564.00 | | 47 653 564.00 | 47 653 564.00 |
CU Other investments | 19 339 704.00 | | 19 339 704.00 | 19 339 704.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | | | 1 000.00 |
DD Legal reserve (1) | 100.00 | | | 100.00 |
DH Retained earnings | 11 746 810.00 | | | 11 746 810.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 6 855 758.00 | | | 6 855 758.00 |
DL TOTAL (I) | 18 603 668.00 | | | 18 603 668.00 |
DU Loans and Debts from Credit Institutions (3) | 25 692 724.00 | | | 25 692 724.00 |
DV Miscellaneous Loans and Financial Debts (4) | 3 305 478.00 | | | 3 305 478.00 |
DX Trade payables and related accounts | 51 694.00 | | | 51 694.00 |
EC TOTAL (IV) | 29 049 896.00 | | | 29 049 896.00 |
EE Grand total (I to V) | 47 653 564.00 | | | 47 653 564.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 96 669.00 | |
GF Total Operating Expenses (II) | | | 96 669.00 | |
GG - OPERATING RESULT (I - II) | | | -96 669.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 7 500 000.00 | |
GK Income from other securities and fixed asset receivables | | | 147.00 | |
GP Total financial income (V) | | | 7 500 147.00 | |
GR Interest and similar expenses | | | 547 720.00 | |
GU Total financial expenses (VI) | | | 547 720.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 6 952 428.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 6 855 758.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 7 500 147.00 | | | 7 500 147.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 644 389.00 | | | 644 389.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 6 855 758.00 | | | 6 855 758.00 |
| |
| 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 | 47 502 582.00 | | | 47 502 582.00 |
I3 DECREASES Total Financial Fixed Assets | | | 19 339 704.00 | |
I4 DECREASES Grand Total | | | 47 502 582.00 | |
IO DECREASES Total including other intangible assets | | | 28 162 878.00 | |
KD ACQUISITIONS Total including other intangible assets | 28 162 878.00 | | | 28 162 878.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 19 339 704.00 | | | 19 339 704.00 |
| |
| 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 | 51 694.00 | 51 694.00 | | 51 694.00 |
VH Loans with a maturity of more than one year at origin | 25 692 724.00 | | | 25 692 724.00 |
VI Group and Associates | 3 305 478.00 | 3 305 478.00 | | 3 305 478.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 29 049 896.00 | 3 357 172.00 | | 29 049 896.00 |
