| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 750 000.00 | | 750 000.00 | 750 000.00 |
BJ TOTAL (I) | 838 874.00 | | 838 874.00 | 838 874.00 |
BX Customers and related accounts | 73 484.00 | | 73 484.00 | 73 484.00 |
BZ Other receivables | 114 674.00 | | 114 674.00 | 114 674.00 |
CD Marketable securities | 55 195.00 | | 55 195.00 | 55 195.00 |
CF Cash and cash equivalents | 35 185.00 | | 35 185.00 | 35 185.00 |
CH Prepaid expenses | 287.00 | | 287.00 | 287.00 |
CJ TOTAL (II) | 278 825.00 | | 278 825.00 | 278 825.00 |
CO Grand total (0 to V) | 1 117 699.00 | | 1 117 699.00 | 1 117 699.00 |
CU Other investments | 88 874.00 | | 88 874.00 | 88 874.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 36 000.00 | 36 000.00 | | 36 000.00 |
DB Share, merger, contribution premiums, etc. | 12 478.00 | 12 478.00 | | 12 478.00 |
DD Legal reserve (1) | 3 600.00 | 3 600.00 | | 3 600.00 |
DG Other reserves | 830 187.00 | 558 348.00 | | 830 187.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 35 992.00 | 271 839.00 | | 35 992.00 |
DL TOTAL (I) | 918 257.00 | 882 265.00 | | 918 257.00 |
DU Loans and Debts from Credit Institutions (3) | 115 203.00 | 265 580.00 | | 115 203.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 000.00 | | | 1 000.00 |
DX Trade payables and related accounts | 16 340.00 | 8 820.00 | | 16 340.00 |
DY Tax and social security liabilities | 2 204.00 | 7 089.00 | | 2 204.00 |
EA Other liabilities | 64 696.00 | 60 032.00 | | 64 696.00 |
EC TOTAL (IV) | 199 442.00 | 341 521.00 | | 199 442.00 |
EE Grand total (I to V) | 1 117 699.00 | 1 223 786.00 | | 1 117 699.00 |
EG Accrued income and payables due within one year | 199 442.00 | 226 349.00 | | 199 442.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 2 050 947.00 | | 2 050 947.00 | 2 050 947.00 |
FJ Net sales | 2 050 947.00 | | 2 050 947.00 | 2 050 947.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 22 580.00 | |
FQ Other income | | | 341.00 | |
FR Total operating income (I) | | | 2 073 868.00 | |
FW Other purchases and external expenses | | | 30 680.00 | |
FX Taxes, duties, and similar payments | | | 3 779.00 | |
FY Salaries and Wages | | | 759 050.00 | |
GE Other Expenses | | | 1 316 786.00 | |
GF Total Operating Expenses (II) | | | 2 110 295.00 | |
GG - OPERATING RESULT (I - II) | | | -36 427.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 61 498.00 | |
GL Other interest and similar income | | | 115.00 | |
GP Total financial income (V) | | | 61 614.00 | |
GR Interest and similar expenses | | | 5 770.00 | |
GU Total financial expenses (VI) | | | 5 770.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 55 844.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 19 417.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 22 580.00 | 22 674.00 | | 22 580.00 |
HG Exceptional depreciation and provisions | | 8.00 | | |
HK Income tax | -16 575.00 | 82 283.00 | | -16 575.00 |
HL TOTAL REVENUE (I + III + V + VII) | 2 135 482.00 | 2 147 667.00 | | 2 135 482.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 2 099 490.00 | 1 875 828.00 | | 2 099 490.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 35 992.00 | 271 839.00 | | 35 992.00 |
| |
| 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 | 838 874.00 | | | 838 874.00 |
I3 DECREASES Total Financial Fixed Assets | | | 88 874.00 | |
I4 DECREASES Grand Total | | | 838 874.00 | |
IO DECREASES Total including other intangible assets | | | 750 000.00 | |
KD ACQUISITIONS Total including other intangible assets | 750 000.00 | | | 750 000.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 88 874.00 | | | 88 874.00 |
| |
| 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 | 16 340.00 | 16 340.00 | | 16 340.00 |
8K Other liabilities (including liabilities related to repo transactions) | 64 696.00 | 64 696.00 | | 64 696.00 |
UX Other trade receivables | 73 484.00 | | | 73 484.00 |
VH Loans with a maturity of more than one year at origin | 115 203.00 | 115 203.00 | | 115 203.00 |
VI Group and Associates | 1 000.00 | 1 000.00 | | 1 000.00 |
VK Loans repaid during the year | 150 338.00 | | | 150 338.00 |
VM Income taxes | 109 209.00 | | | 109 209.00 |
VQ Other Taxes, Duties, and Similar Debts | 2 204.00 | 2 204.00 | | 2 204.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 5 465.00 | | | 5 465.00 |
VS Prepaid expenses | 287.00 | | | 287.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 188 445.00 | 188 445.00 | | 188 445.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 199 442.00 | 199 442.00 | | 199 442.00 |
