| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 2 731.00 | 2 731.00 | | 2 731.00 |
AH Goodwill | 229 161.00 | | 229 161.00 | 229 161.00 |
AT Other tangible assets | 28 273.00 | 23 186.00 | 5 086.00 | 28 273.00 |
BJ TOTAL (I) | 824 992.00 | 25 917.00 | 799 074.00 | 824 992.00 |
BZ Other receivables | 4 136.00 | | 4 136.00 | 4 136.00 |
CF Cash and cash equivalents | 6 636.00 | | 6 636.00 | 6 636.00 |
CJ TOTAL (II) | 10 772.00 | | 10 772.00 | 10 772.00 |
CO Grand total (0 to V) | 835 764.00 | 25 917.00 | 809 847.00 | 835 764.00 |
CU Other investments | 564 827.00 | | 564 827.00 | 564 827.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 38 000.00 | | | 38 000.00 |
DD Legal reserve (1) | 3 800.00 | | | 3 800.00 |
DG Other reserves | 108 883.00 | | | 108 883.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 82 154.00 | | | 82 154.00 |
DL TOTAL (I) | 232 837.00 | | | 232 837.00 |
DU Loans and Debts from Credit Institutions (3) | 431 624.00 | | | 431 624.00 |
DV Miscellaneous Loans and Financial Debts (4) | 75 430.00 | | | 75 430.00 |
DX Trade payables and related accounts | 6 293.00 | | | 6 293.00 |
DY Tax and social security liabilities | 63 557.00 | | | 63 557.00 |
EA Other liabilities | 105.00 | | | 105.00 |
EC TOTAL (IV) | 577 010.00 | | | 577 010.00 |
EE Grand total (I to V) | 809 847.00 | | | 809 847.00 |
EG Accrued income and payables due within one year | 220 080.00 | | | 220 080.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 430 800.00 | | 430 800.00 | 430 800.00 |
FJ Net sales | 430 800.00 | | 430 800.00 | 430 800.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 369 521.00 | |
FR Total operating income (I) | | | 800 321.00 | |
FW Other purchases and external expenses | | | 54 530.00 | |
FX Taxes, duties, and similar payments | | | 1 818.00 | |
FY Salaries and Wages | | | 236 735.00 | |
FZ Social Security Contributions | | | 46 108.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 569.00 | |
GF Total Operating Expenses (II) | | | 340 761.00 | |
GG - OPERATING RESULT (I - II) | | | 459 560.00 | |
GR Interest and similar expenses | | | 9 885.00 | |
GU Total financial expenses (VI) | | | 9 885.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -9 885.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 449 675.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 2 000.00 | | | 2 000.00 |
HF Exceptional expenses on capital transactions | 367 522.00 | | | 367 522.00 |
HH Total exceptional expenses (VIII) | 367 522.00 | | | 367 522.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -367 522.00 | | | -367 522.00 |
HL TOTAL REVENUE (I + III + V + VII) | 800 321.00 | | | 800 321.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 718 167.00 | | | 718 167.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 82 154.00 | | | 82 154.00 |
| |
| 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 | 826 791.00 | | | 826 791.00 |
I3 DECREASES Total Financial Fixed Assets | | 1 800.00 | 564 826.00 | |
I4 DECREASES Grand Total | | 1 800.00 | 824 991.00 | |
IO DECREASES Total including other intangible assets | | | 231 892.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 28 272.00 | |
KD ACQUISITIONS Total including other intangible assets | 231 892.00 | | | 231 892.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 28 272.00 | | | 28 272.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 566 626.00 | | | 566 626.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 24 348.00 | 1 569.00 | | 24 348.00 |
PE DEPRECIATION Total including other intangible assets | 2 731.00 | | | 2 731.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 21 616.00 | 1 569.00 | | 21 616.00 |
| |
| 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 | 6 293.00 | 6 293.00 | | 6 293.00 |
8C Staff and Related Accounts | 18 984.00 | 18 984.00 | | 18 984.00 |
8D Social Security and Other Social Organizations | 37 277.00 | 37 277.00 | | 37 277.00 |
8K Other liabilities (including liabilities related to repo transactions) | 105.00 | 105.00 | | 105.00 |
VB VAT | 960.00 | | | 960.00 |
VH Loans with a maturity of more than one year at origin | 431 623.00 | 74 693.00 | 309 898.00 | 431 623.00 |
VI Group and Associates | 75 430.00 | 75 430.00 | | 75 430.00 |
VK Loans repaid during the year | 72 860.00 | | | 72 860.00 |
VN Other taxes, similar payments | 3 176.00 | | | 3 176.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 4 136.00 | 4 136.00 | | 4 136.00 |
VW VAT | 7 296.00 | 7 296.00 | | 7 296.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 577 009.00 | 220 079.00 | 309 898.00 | 577 009.00 |
