| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 13 195 338.00 | | 13 195 338.00 | 13 195 338.00 |
BJ TOTAL (I) | 15 161 930.00 | | 15 161 930.00 | 15 161 930.00 |
BZ Other receivables | 1 423 324.00 | | 1 423 324.00 | 1 423 324.00 |
CF Cash and cash equivalents | 30 483.00 | | 30 483.00 | 30 483.00 |
CJ TOTAL (II) | 1 453 807.00 | | 1 453 807.00 | 1 453 807.00 |
CO Grand total (0 to V) | 16 615 737.00 | | 16 615 737.00 | 16 615 737.00 |
CU Other investments | 1 966 592.00 | | 1 966 592.00 | 1 966 592.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 6 603 000.00 | | | 6 603 000.00 |
DB Share, merger, contribution premiums, etc. | 2 128 857.00 | | | 2 128 857.00 |
DH Retained earnings | -71 051.00 | | | -71 051.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 2 213 411.00 | | | 2 213 411.00 |
DL TOTAL (I) | 10 874 217.00 | | | 10 874 217.00 |
DU Loans and Debts from Credit Institutions (3) | 5 675 223.00 | | | 5 675 223.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 897.00 | | | 1 897.00 |
DX Trade payables and related accounts | 4 817.00 | | | 4 817.00 |
DY Tax and social security liabilities | 59 584.00 | | | 59 584.00 |
EC TOTAL (IV) | 5 741 520.00 | | | 5 741 520.00 |
EE Grand total (I to V) | 16 615 737.00 | | | 16 615 737.00 |
EG Accrued income and payables due within one year | 1 028 663.00 | | | 1 028 663.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 4 432.00 | |
FX Taxes, duties, and similar payments | | | 151.00 | |
GF Total Operating Expenses (II) | | | 4 583.00 | |
GG - OPERATING RESULT (I - II) | | | -4 583.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 2 266 122.00 | |
GP Total financial income (V) | | | 2 266 122.00 | |
GR Interest and similar expenses | | | 63 909.00 | |
GU Total financial expenses (VI) | | | 63 909.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 2 202 213.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 2 197 630.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 15 751.00 | | | 15 751.00 |
HD Total exceptional income (VII) | 15 781.00 | | | 15 781.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 15 781.00 | | | 15 781.00 |
HL TOTAL REVENUE (I + III + V + VII) | 2 281 903.00 | | | 2 281 903.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 68 492.00 | | | 68 492.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 2 213 411.00 | | | 2 213 411.00 |
| |
| 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 | 15 161 930.00 | | | 15 161 930.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 966 592.00 | |
I4 DECREASES Grand Total | | | 15 161 930.00 | |
IO DECREASES Total including other intangible assets | | | 13 195 338.00 | |
KD ACQUISITIONS Total including other intangible assets | 13 195 338.00 | | | 13 195 338.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 966 592.00 | | | 1 966 592.00 |
| |
| 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 | 4 817.00 | 4 817.00 | | 4 817.00 |
8E Income Taxes | 59 584.00 | 59 584.00 | | 59 584.00 |
VC Group and associates | 1 422 440.00 | | | 1 422 440.00 |
VH Loans with a maturity of more than one year at origin | 5 675 223.00 | 962 365.00 | 3 770 286.00 | 5 675 223.00 |
VI Group and Associates | 1 897.00 | 1 897.00 | | 1 897.00 |
VK Loans repaid during the year | 942 571.00 | | | 942 571.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 884.00 | | | 884.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 423 324.00 | 1 423 324.00 | 1 000.00 | 1 423 324.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 5 741 520.00 | 1 028 663.00 | 3 770 286.00 | 5 741 520.00 |
