| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 348 797.00 | | 348 797.00 | 348 797.00 |
BJ TOTAL (I) | 776 811.00 | | 776 811.00 | 776 811.00 |
BX Customers and related accounts | 44 400.00 | | 44 400.00 | 44 400.00 |
BZ Other receivables | 115 170.00 | | 115 170.00 | 115 170.00 |
CF Cash and cash equivalents | 3 445.00 | | 3 445.00 | 3 445.00 |
CH Prepaid expenses | | | | |
CJ TOTAL (II) | 163 015.00 | | 163 015.00 | 163 015.00 |
CO Grand total (0 to V) | 939 826.00 | | 939 826.00 | 939 826.00 |
CU Other investments | 428 014.00 | | 428 014.00 | 428 014.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 500.00 | 7 500.00 | | 7 500.00 |
DD Legal reserve (1) | 750.00 | 750.00 | | 750.00 |
DG Other reserves | 300 000.00 | 300 000.00 | | 300 000.00 |
DH Retained earnings | 127 497.00 | 36 354.00 | | 127 497.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 191 806.00 | 141 923.00 | | 191 806.00 |
DL TOTAL (I) | 627 553.00 | 486 528.00 | | 627 553.00 |
DU Loans and Debts from Credit Institutions (3) | 225 468.00 | 335 324.00 | | 225 468.00 |
DV Miscellaneous Loans and Financial Debts (4) | 42 951.00 | 110 070.00 | | 42 951.00 |
DX Trade payables and related accounts | 1 831.00 | 6 376.00 | | 1 831.00 |
DY Tax and social security liabilities | 42 023.00 | 30 890.00 | | 42 023.00 |
EC TOTAL (IV) | 312 273.00 | 482 660.00 | | 312 273.00 |
EE Grand total (I to V) | 939 826.00 | 969 187.00 | | 939 826.00 |
EG Accrued income and payables due within one year | 200 796.00 | 482 660.00 | | 200 796.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 259 000.00 | | 259 000.00 | 259 000.00 |
FJ Net sales | 259 000.00 | | 259 000.00 | 259 000.00 |
FO Operating subsidies | | | 220.00 | |
FQ Other income | | | 6.00 | |
FR Total operating income (I) | | | 259 225.00 | |
FW Other purchases and external expenses | | | 8 656.00 | |
FX Taxes, duties, and similar payments | | | 15 608.00 | |
FY Salaries and Wages | | | 173 375.00 | |
FZ Social Security Contributions | | | 47 138.00 | |
GE Other Expenses | | | 2.00 | |
GF Total Operating Expenses (II) | | | 244 780.00 | |
GG - OPERATING RESULT (I - II) | | | 14 445.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 187 000.00 | |
GP Total financial income (V) | | | 187 000.00 | |
GR Interest and similar expenses | | | 9 674.00 | |
GU Total financial expenses (VI) | | | 9 674.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 177 326.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 191 771.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A2 TOTAL ASSETS | 46 602.00 | 26 332.00 | | 46 602.00 |
HE Exceptional expenses on management operations | 4.00 | | | 4.00 |
HH Total exceptional expenses (VIII) | 4.00 | | | 4.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -4.00 | | | -4.00 |
HK Income tax | -39.00 | -3 418.00 | | -39.00 |
HL TOTAL REVENUE (I + III + V + VII) | 446 225.00 | 372 000.00 | | 446 225.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 254 419.00 | 230 077.00 | | 254 419.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 191 806.00 | 141 923.00 | | 191 806.00 |
| |
| 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 | 776 811.00 | | | 776 811.00 |
I3 DECREASES Total Financial Fixed Assets | | | 428 014.00 | |
I4 DECREASES Grand Total | | | 776 811.00 | |
IO DECREASES Total including other intangible assets | | | 348 797.00 | |
KD ACQUISITIONS Total including other intangible assets | 348 797.00 | | | 348 797.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 428 014.00 | | | 428 014.00 |
| |
| 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 | 1 831.00 | 1 831.00 | | 1 831.00 |
8C Staff and Related Accounts | 276.00 | 276.00 | | 276.00 |
8D Social Security and Other Social Organizations | 19 331.00 | 19 331.00 | | 19 331.00 |
UX Other trade receivables | 44 400.00 | | | 44 400.00 |
VB VAT | 305.00 | | | 305.00 |
VC Group and associates | 85 285.00 | | | 85 285.00 |
VG Loans with a maturity of up to one year at origin | 621.00 | 621.00 | | 621.00 |
VH Loans with a maturity of more than one year at origin | 224 847.00 | 113 370.00 | 111 477.00 | 224 847.00 |
VI Group and Associates | 42 951.00 | 42 951.00 | | 42 951.00 |
VK Loans repaid during the year | 109 553.00 | | | 109 553.00 |
VM Income taxes | 29 580.00 | | | 29 580.00 |
VQ Other Taxes, Duties, and Similar Debts | 11 375.00 | 11 375.00 | | 11 375.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 159 570.00 | 159 570.00 | | 159 570.00 |
VW VAT | 11 041.00 | 11 041.00 | | 11 041.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 312 273.00 | 200 796.00 | 111 477.00 | 312 273.00 |
