| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 1 371 515.00 | | 1 371 515.00 | 1 371 515.00 |
AR Technical installations, industrial equipment and tools | 119 043.00 | 109 045.00 | 9 999.00 | 119 043.00 |
AT Other tangible assets | 655 450.00 | 644 947.00 | 10 503.00 | 655 450.00 |
BH Other financial assets | 37 832.00 | | 37 832.00 | 37 832.00 |
BJ TOTAL (I) | 2 183 841.00 | 753 992.00 | 1 429 849.00 | 2 183 841.00 |
BX Customers and related accounts | 5 384.00 | | 5 384.00 | 5 384.00 |
BZ Other receivables | 16 777.00 | | 16 777.00 | 16 777.00 |
CF Cash and cash equivalents | 43 833.00 | | 43 833.00 | 43 833.00 |
CJ TOTAL (II) | 65 994.00 | | 65 994.00 | 65 994.00 |
CO Grand total (0 to V) | 2 249 835.00 | 753 992.00 | 1 495 843.00 | 2 249 835.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 40 000.00 | | | 40 000.00 |
DD Legal reserve (1) | 4 000.00 | | | 4 000.00 |
DH Retained earnings | 12 118.00 | | | 12 118.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 33 952.00 | | | 33 952.00 |
DL TOTAL (I) | 90 070.00 | | | 90 070.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 238 887.00 | | | 1 238 887.00 |
DX Trade payables and related accounts | 42 931.00 | | | 42 931.00 |
DY Tax and social security liabilities | 7 508.00 | | | 7 508.00 |
EA Other liabilities | 116 446.00 | | | 116 446.00 |
EC TOTAL (IV) | 1 405 773.00 | | | 1 405 773.00 |
EE Grand total (I to V) | 1 495 843.00 | | | 1 495 843.00 |
EG Accrued income and payables due within one year | 1 405 773.00 | | | 1 405 773.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 120 000.00 | | 120 000.00 | 120 000.00 |
FJ Net sales | 120 000.00 | | 120 000.00 | 120 000.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 108 774.00 | |
FQ Other income | | | 3.00 | |
FR Total operating income (I) | | | 228 777.00 | |
FW Other purchases and external expenses | | | 136 057.00 | |
FX Taxes, duties, and similar payments | | | 26 199.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 6 121.00 | |
GF Total Operating Expenses (II) | | | 168 377.00 | |
GG - OPERATING RESULT (I - II) | | | 60 400.00 | |
GR Interest and similar expenses | | | 20 014.00 | |
GU Total financial expenses (VI) | | | 20 014.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -20 014.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 40 386.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 108 774.00 | | | 108 774.00 |
HE Exceptional expenses on management operations | 82.00 | | | 82.00 |
HH Total exceptional expenses (VIII) | 82.00 | | | 82.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -82.00 | | | -82.00 |
HK Income tax | 6 352.00 | | | 6 352.00 |
HL TOTAL REVENUE (I + III + V + VII) | 228 777.00 | | | 228 777.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 194 825.00 | | | 194 825.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 33 952.00 | | | 33 952.00 |
| |
| 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 | 2 180 332.00 | | 6 752.00 | 2 180 332.00 |
I3 DECREASES Total Financial Fixed Assets | | | 37 832.00 | |
I4 DECREASES Grand Total | | 3 244.00 | 2 183 841.00 | |
IO DECREASES Total including other intangible assets | | | 1 371 515.00 | |
IY DECREASES Total Tangible Fixed Assets | | 3 244.00 | 774 494.00 | |
KD ACQUISITIONS Total including other intangible assets | 1 371 515.00 | | | 1 371 515.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 773 817.00 | | 3 920.00 | 773 817.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 35 000.00 | | 2 832.00 | 35 000.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 751 115.00 | 6 121.00 | 3 244.00 | 751 115.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 751 115.00 | 6 121.00 | 3 244.00 | 751 115.00 |
| |
| 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 | 42 931.00 | 42 931.00 | | 42 931.00 |
8K Other liabilities (including liabilities related to repo transactions) | 116 446.00 | 116 446.00 | | 116 446.00 |
UT Other financial assets | 37 832.00 | | | 37 832.00 |
UX Other trade receivables | 5 384.00 | | | 5 384.00 |
VB VAT | 16 755.00 | | | 16 755.00 |
VI Group and Associates | 1 238 887.00 | 1 238 887.00 | | 1 238 887.00 |
VQ Other Taxes, Duties, and Similar Debts | 1 812.00 | 1 812.00 | | 1 812.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 22.00 | | | 22.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 59 994.00 | 22 162.00 | 37 832.00 | 59 994.00 |
VW VAT | 5 696.00 | 5 696.00 | | 5 696.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 405 773.00 | 1 405 773.00 | | 1 405 773.00 |
