| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 723 890.00 | | 723 890.00 | 723 890.00 |
BJ TOTAL (I) | 9 352 737.00 | | 9 352 737.00 | 9 352 737.00 |
BZ Other receivables | 56 784.00 | | 56 784.00 | 56 784.00 |
CD Marketable securities | 72 331.00 | | 72 331.00 | 72 331.00 |
CF Cash and cash equivalents | 520 495.00 | | 520 495.00 | 520 495.00 |
CH Prepaid expenses | 546.00 | | 546.00 | 546.00 |
CJ TOTAL (II) | 650 155.00 | | 650 155.00 | 650 155.00 |
CO Grand total (0 to V) | 10 002 892.00 | | 10 002 892.00 | 10 002 892.00 |
CU Other investments | 8 628 847.00 | | 8 628 847.00 | 8 628 847.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 3 632 320.00 | 3 436 160.00 | | 3 632 320.00 |
DB Share, merger, contribution premiums, etc. | 212 522.00 | 85 018.00 | | 212 522.00 |
DD Legal reserve (1) | 343 616.00 | 320 000.00 | | 343 616.00 |
DH Retained earnings | 2 884 051.00 | 1 694 628.00 | | 2 884 051.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -259 657.00 | 1 213 039.00 | | -259 657.00 |
DL TOTAL (I) | 6 812 852.00 | 6 748 845.00 | | 6 812 852.00 |
DU Loans and Debts from Credit Institutions (3) | 3 002 133.00 | 3 502 300.00 | | 3 002 133.00 |
DV Miscellaneous Loans and Financial Debts (4) | 490.00 | | | 490.00 |
DX Trade payables and related accounts | 187 417.00 | 4 000.00 | | 187 417.00 |
EC TOTAL (IV) | 3 190 040.00 | 3 506 300.00 | | 3 190 040.00 |
EE Grand total (I to V) | 10 002 892.00 | 10 255 145.00 | | 10 002 892.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 334 038.00 | |
FX Taxes, duties, and similar payments | | | 259.00 | |
GF Total Operating Expenses (II) | | | 334 297.00 | |
GG - OPERATING RESULT (I - II) | | | -334 297.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 122 917.00 | |
GL Other interest and similar income | | | | |
GP Total financial income (V) | | | 122 917.00 | |
GR Interest and similar expenses | | | 66 921.00 | |
GT Net expenses on sales of marketable securities | | | | |
GU Total financial expenses (VI) | | | 66 921.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 55 996.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -278 301.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 27 725.00 | | | 27 725.00 |
HD Total exceptional income (VII) | 27 725.00 | | | 27 725.00 |
HF Exceptional expenses on capital transactions | 9 080.00 | | | 9 080.00 |
HH Total exceptional expenses (VIII) | 9 080.00 | | | 9 080.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 18 644.00 | | | 18 644.00 |
HL TOTAL REVENUE (I + III + V + VII) | 150 641.00 | 1 357 833.00 | | 150 641.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 410 298.00 | 144 794.00 | | 410 298.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -259 657.00 | 1 213 039.00 | | -259 657.00 |
| |
| 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 | 9 329 985.00 | | 22 752.00 | 9 329 985.00 |
I3 DECREASES Total Financial Fixed Assets | | | 8 628 847.00 | |
I4 DECREASES Grand Total | | | 9 352 737.00 | |
IO DECREASES Total including other intangible assets | | | 723 890.00 | |
KD ACQUISITIONS Total including other intangible assets | 723 890.00 | | | 723 890.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 8 606 096.00 | | 22 752.00 | 8 606 096.00 |
