| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 495.00 | 495.00 | | 495.00 |
AH Goodwill | 5 520 919.00 | 3 960 438.00 | 1 560 481.00 | 5 520 919.00 |
AN Land | 5 000.00 | | 5 000.00 | 5 000.00 |
AP Buildings | 35 000.00 | 11 744.00 | 23 255.00 | 35 000.00 |
AT Other tangible assets | 8 718.00 | 7 889.00 | 829.00 | 8 718.00 |
BB Receivables related to investments | 371 324.00 | 231 598.00 | 139 726.00 | 371 324.00 |
BJ TOTAL (I) | 6 968 974.00 | 4 249 165.00 | 2 719 809.00 | 6 968 974.00 |
BX Customers and related accounts | 97 002.00 | 39 135.00 | 57 867.00 | 97 002.00 |
BZ Other receivables | 485 999.00 | 3 112.00 | 482 887.00 | 485 999.00 |
CF Cash and cash equivalents | 2 718.00 | | 2 718.00 | 2 718.00 |
CH Prepaid expenses | 1 900.00 | | 1 900.00 | 1 900.00 |
CJ TOTAL (II) | 587 620.00 | 42 247.00 | 545 372.00 | 587 620.00 |
CO Grand total (0 to V) | 7 556 595.00 | 4 291 412.00 | 3 265 182.00 | 7 556 595.00 |
CU Other investments | 1 027 517.00 | 37 000.00 | 990 517.00 | 1 027 517.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 470 960.00 | 2 470 960.00 | | 2 470 960.00 |
DB Share, merger, contribution premiums, etc. | 287 258.00 | 287 258.00 | | 287 258.00 |
DD Legal reserve (1) | 92 939.00 | 92 939.00 | | 92 939.00 |
DH Retained earnings | -3 816 974.00 | -3 029 881.00 | | -3 816 974.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 1 097 618.00 | -787 093.00 | | 1 097 618.00 |
DK Regulated provisions | 68 403.00 | 68 403.00 | | 68 403.00 |
DL TOTAL (I) | 200 205.00 | -897 412.00 | | 200 205.00 |
DU Loans and Debts from Credit Institutions (3) | 894 180.00 | 892 397.00 | | 894 180.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 878 729.00 | 2 329 449.00 | | 1 878 729.00 |
DX Trade payables and related accounts | 244 287.00 | 167 108.00 | | 244 287.00 |
DY Tax and social security liabilities | 47 779.00 | 423 794.00 | | 47 779.00 |
EC TOTAL (IV) | 3 064 977.00 | 3 812 751.00 | | 3 064 977.00 |
EE Grand total (I to V) | 3 265 182.00 | 2 915 339.00 | | 3 265 182.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 234 000.00 | | 234 000.00 | 234 000.00 |
FJ Net sales | 234 000.00 | | 234 000.00 | 234 000.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 773 000.00 | |
FR Total operating income (I) | | | 1 007 000.00 | |
FW Other purchases and external expenses | | | 296 286.00 | |
FX Taxes, duties, and similar payments | | | 35 380.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 2 957.00 | |
GB Operating Expenses - Provisions | | | | |
GC Operating Expenses - Current Assets: Provisions | | | | |
GF Total Operating Expenses (II) | | | 334 624.00 | |
GG - OPERATING RESULT (I - II) | | | 672 375.00 | |
GL Other interest and similar income | | | 4 189.00 | |
GM Reversals of provisions and transfers of expenses | | | | |
GP Total financial income (V) | | | 4 189.00 | |
GQ Financial allocations to depreciation and provisions | | | | |
GR Interest and similar expenses | | | 95 130.00 | |
GS Negative differences of foreign exchange | | | 97.00 | |
GU Total financial expenses (VI) | | | 95 228.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -91 038.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 581 337.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 84 200.00 | 92 811.00 | | 84 200.00 |
HD Total exceptional income (VII) | 84 200.00 | 92 811.00 | | 84 200.00 |
HE Exceptional expenses on management operations | 54.00 | 369 141.00 | | 54.00 |
HH Total exceptional expenses (VIII) | 54.00 | 369 141.00 | | 54.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 84 145.00 | -276 330.00 | | 84 145.00 |
HK Income tax | -432 135.00 | -34 178.00 | | -432 135.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 095 390.00 | 594 682.00 | | 1 095 390.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | -2 227.00 | 1 381 775.00 | | -2 227.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 1 097 618.00 | -787 093.00 | | 1 097 618.00 |
| |
| 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 | 7 188 800.00 | | | 7 188 800.00 |
I3 DECREASES Total Financial Fixed Assets | | 219 824.00 | 1 398 842.00 | |
I4 DECREASES Grand Total | | 219 824.00 | 6 968 975.00 | |
IO DECREASES Total including other intangible assets | | | 5 521 415.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 48 719.00 | |
KD ACQUISITIONS Total including other intangible assets | 5 521 415.00 | | | 5 521 415.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 48 719.00 | | | 48 719.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 618 666.00 | | | 1 618 666.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 17 171.00 | 2 958.00 | | 17 171.00 |
PE DEPRECIATION Total including other intangible assets | 495.00 | | | 495.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 16 676.00 | 2 958.00 | | 16 676.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
060 Merchandise inventory | 2 315 980.00 | | | 2 315 980.00 |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 68 404.00 | | | 68 404.00 |
6A on fixed assets – intangible | 4 733 438.00 | | 773 000.00 | 4 733 438.00 |
6T Receivables | 39 135.00 | | | 39 135.00 |
6X Other provisions for depreciation | 3 113.00 | | | 3 113.00 |
7B Total provisions for depreciation | 5 044 284.00 | | 773 000.00 | 5 044 284.00 |
7C Grand total | 5 112 688.00 | | 773 000.00 | 5 112 688.00 |
9U on fixed assets – equity investments | | | | |
UE of which provisions and reversals: - Operating | | | 773 000.00 | |
| |
| 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 | 244 287.00 | 244 287.00 | | 244 287.00 |
8K Other liabilities (including liabilities related to repo transactions) | 3 600.00 | 3 600.00 | | 3 600.00 |
UL Receivables related to investments | 371 324.00 | 371 324.00 | | 371 324.00 |
UX Other trade receivables | 50 400.00 | | | 50 400.00 |
VA Doubtful or disputed receivables | 46 602.00 | | | 46 602.00 |
VB VAT | 38 487.00 | | | 38 487.00 |
VC Group and associates | 334 147.00 | | | 334 147.00 |
VG Loans with a maturity of up to one year at origin | 785 146.00 | 785 146.00 | | 785 146.00 |
VH Loans with a maturity of more than one year at origin | 109 036.00 | 109 036.00 | | 109 036.00 |
VI Group and Associates | 1 878 729.00 | 1 878 729.00 | | 1 878 729.00 |
VK Loans repaid during the year | 235 136.00 | | | 235 136.00 |
VM Income taxes | 110 254.00 | | | 110 254.00 |
VQ Other Taxes, Duties, and Similar Debts | 650.00 | 650.00 | | 650.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 3 113.00 | | | 3 113.00 |
VS Prepaid expenses | 1 900.00 | | | 1 900.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 956 227.00 | 956 227.00 | | 956 227.00 |
VW VAT | 43 529.00 | 43 529.00 | | 43 529.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 3 064 977.00 | 3 064 977.00 | | 3 064 977.00 |
