| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 5 559.00 | 5 559.00 | | 5 559.00 |
AH Goodwill | 850 834.00 | 362 252.00 | 488 582.00 | 850 834.00 |
AT Other tangible assets | 28 101.00 | 25 920.00 | 2 181.00 | 28 101.00 |
BH Other financial assets | 4 650.00 | | 4 650.00 | 4 650.00 |
BJ TOTAL (I) | 1 111 303.00 | 393 731.00 | 717 572.00 | 1 111 303.00 |
BX Customers and related accounts | 36 601.00 | | 36 601.00 | 36 601.00 |
BZ Other receivables | 381 074.00 | | 381 074.00 | 381 074.00 |
CF Cash and cash equivalents | 93 949.00 | | 93 949.00 | 93 949.00 |
CH Prepaid expenses | 31 327.00 | | 31 327.00 | 31 327.00 |
CJ TOTAL (II) | 542 951.00 | | 542 951.00 | 542 951.00 |
CO Grand total (0 to V) | 1 654 255.00 | 393 731.00 | 1 260 524.00 | 1 654 255.00 |
CU Other investments | 222 159.00 | | 222 159.00 | 222 159.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 568 710.00 | | | 568 710.00 |
DD Legal reserve (1) | 7 123.00 | | | 7 123.00 |
DG Other reserves | 114 165.00 | | | 114 165.00 |
DH Retained earnings | -125 242.00 | | | -125 242.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -65 757.00 | | | -65 757.00 |
DL TOTAL (I) | 499 000.00 | | | 499 000.00 |
DU Loans and Debts from Credit Institutions (3) | 168.00 | | | 168.00 |
DV Miscellaneous Loans and Financial Debts (4) | 326 967.00 | | | 326 967.00 |
DX Trade payables and related accounts | 325 466.00 | | | 325 466.00 |
DY Tax and social security liabilities | 55 743.00 | | | 55 743.00 |
DZ Fixed asset liabilities and related accounts | 14 000.00 | | | 14 000.00 |
EA Other liabilities | 2 477.00 | | | 2 477.00 |
EB Prepaid income (2) | 36 703.00 | | | 36 703.00 |
EC TOTAL (IV) | 761 524.00 | | | 761 524.00 |
EE Grand total (I to V) | 1 260 524.00 | | | 1 260 524.00 |
EG Accrued income and payables due within one year | 761 524.00 | | | 761 524.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 460 340.00 | | 460 340.00 | 460 340.00 |
FJ Net sales | 460 340.00 | | 460 340.00 | 460 340.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 1 133.00 | |
FQ Other income | | | 6.00 | |
FR Total operating income (I) | | | 461 480.00 | |
FW Other purchases and external expenses | | | 489 914.00 | |
FX Taxes, duties, and similar payments | | | 20 231.00 | |
FY Salaries and Wages | | | 135 354.00 | |
FZ Social Security Contributions | | | 53 275.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 837.00 | |
GE Other Expenses | | | 3.00 | |
GF Total Operating Expenses (II) | | | 700 615.00 | |
GG - OPERATING RESULT (I - II) | | | -239 135.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 174 557.00 | |
GP Total financial income (V) | | | 174 557.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 174 557.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -64 578.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 1 133.00 | | | 1 133.00 |
HA Exceptional income from management transactions | 70.00 | | | 70.00 |
HD Total exceptional income (VII) | 70.00 | | | 70.00 |
HE Exceptional expenses on management operations | 1 248.00 | | | 1 248.00 |
HH Total exceptional expenses (VIII) | 1 248.00 | | | 1 248.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -1 179.00 | | | -1 179.00 |
HL TOTAL REVENUE (I + III + V + VII) | 636 107.00 | | | 636 107.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 701 863.00 | | | 701 863.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -65 757.00 | | | -65 757.00 |
| |
| 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 | 1 109 704.00 | | 1 599.00 | 1 109 704.00 |
I3 DECREASES Total Financial Fixed Assets | | | 226 809.00 | |
I4 DECREASES Grand Total | | | 1 111 303.00 | |
IO DECREASES Total including other intangible assets | | | 856 393.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 28 101.00 | |
KD ACQUISITIONS Total including other intangible assets | 854 794.00 | | 1 599.00 | 854 794.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 28 101.00 | | | 28 101.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 226 809.00 | | | 226 809.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 29 642.00 | 1 837.00 | | 29 642.00 |
PE DEPRECIATION Total including other intangible assets | 5 559.00 | | | 5 559.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 24 083.00 | 1 837.00 | | 24 083.00 |
| |
| 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 | 325 466.00 | 325 466.00 | | 325 466.00 |
8C Staff and Related Accounts | 16 401.00 | 16 401.00 | | 16 401.00 |
8D Social Security and Other Social Organizations | 33 911.00 | 33 911.00 | | 33 911.00 |
8J Fixed Asset Liabilities and Related Accounts | 14 000.00 | 14 000.00 | | 14 000.00 |
8K Other liabilities (including liabilities related to repo transactions) | 2 477.00 | 2 477.00 | | 2 477.00 |
8L Deferred income | 36 703.00 | 36 703.00 | | 36 703.00 |
UT Other financial assets | 4 650.00 | | | 4 650.00 |
UX Other trade receivables | 36 601.00 | | | 36 601.00 |
VC Group and associates | 344 855.00 | | | 344 855.00 |
VH Loans with a maturity of more than one year at origin | 168.00 | 168.00 | | 168.00 |
VI Group and Associates | 326 967.00 | 326 967.00 | | 326 967.00 |
VN Other taxes, similar payments | 19 875.00 | | | 19 875.00 |
VQ Other Taxes, Duties, and Similar Debts | 5 432.00 | 5 432.00 | | 5 432.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 16 344.00 | | | 16 344.00 |
VS Prepaid expenses | 31 327.00 | | | 31 327.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 453 653.00 | 449 002.00 | 4 650.00 | 453 653.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 761 524.00 | 761 524.00 | | 761 524.00 |
