| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 137 844.00 | | 137 844.00 | 137 844.00 |
AT Other tangible assets | 5 659.00 | 2 348.00 | 3 311.00 | 5 659.00 |
BD Other fixed assets | 249 215.00 | 41 052.00 | 208 163.00 | 249 215.00 |
BJ TOTAL (I) | 392 718.00 | 43 400.00 | 349 318.00 | 392 718.00 |
BX Customers and related accounts | 37 880.00 | | 37 880.00 | 37 880.00 |
BZ Other receivables | 630.00 | | 630.00 | 630.00 |
CD Marketable securities | 80 155.00 | | 80 155.00 | 80 155.00 |
CF Cash and cash equivalents | 62 740.00 | | 62 740.00 | 62 740.00 |
CH Prepaid expenses | 2 933.00 | | 2 933.00 | 2 933.00 |
CJ TOTAL (II) | 184 337.00 | | 184 337.00 | 184 337.00 |
CO Grand total (0 to V) | 577 056.00 | 43 400.00 | 533 656.00 | 577 056.00 |
CU Other investments | | | | |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 16 000.00 | 16 000.00 | | 16 000.00 |
DD Legal reserve (1) | 1 600.00 | 1 600.00 | | 1 600.00 |
DH Retained earnings | 250 408.00 | 248 867.00 | | 250 408.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 10 500.00 | 17 541.00 | | 10 500.00 |
DL TOTAL (I) | 278 508.00 | 284 008.00 | | 278 508.00 |
DU Loans and Debts from Credit Institutions (3) | 138 422.00 | 161 701.00 | | 138 422.00 |
DV Miscellaneous Loans and Financial Debts (4) | 6 110.00 | 6 049.00 | | 6 110.00 |
DX Trade payables and related accounts | 966.00 | 1 507.00 | | 966.00 |
DY Tax and social security liabilities | 22 123.00 | 31 420.00 | | 22 123.00 |
EA Other liabilities | 66 886.00 | 55 434.00 | | 66 886.00 |
EB Prepaid income (2) | 20 640.00 | 27 722.00 | | 20 640.00 |
EC TOTAL (IV) | 255 148.00 | 283 834.00 | | 255 148.00 |
EE Grand total (I to V) | 533 656.00 | 567 842.00 | | 533 656.00 |
EG Accrued income and payables due within one year | 114 640.00 | 145 412.00 | | 114 640.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 196 923.00 | | 196 923.00 | 196 923.00 |
FJ Net sales | 196 923.00 | | 196 923.00 | 196 923.00 |
FR Total operating income (I) | | | 196 923.00 | |
FW Other purchases and external expenses | | | 37 144.00 | |
FX Taxes, duties, and similar payments | | | 1 161.00 | |
FY Salaries and Wages | | | 72 000.00 | |
FZ Social Security Contributions | | | 31 547.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 440.00 | |
GE Other Expenses | | | 2.00 | |
GF Total Operating Expenses (II) | | | 143 294.00 | |
GG - OPERATING RESULT (I - II) | | | 53 629.00 | |
GH Attributed profit or transferred loss (III) | | | 2 938.00 | |
GI Supported loss or transferred profit (IV) | | | | |
GL Other interest and similar income | | | 82.00 | |
GP Total financial income (V) | | | 82.00 | |
GQ Financial allocations to depreciation and provisions | | | 41 052.00 | |
GR Interest and similar expenses | | | 3 244.00 | |
GU Total financial expenses (VI) | | | 44 296.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -44 214.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 12 353.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 1 853.00 | 3 095.00 | | 1 853.00 |
HL TOTAL REVENUE (I + III + V + VII) | 199 944.00 | 160 707.00 | | 199 944.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 189 443.00 | 143 166.00 | | 189 443.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 10 500.00 | 17 541.00 | | 10 500.00 |
| |
| 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 | 389 743.00 | | | 389 743.00 |
I3 DECREASES Total Financial Fixed Assets | | | 249 215.00 | |
I4 DECREASES Grand Total | | | 392 718.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 5 659.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 2 684.00 | | | 2 684.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 249 215.00 | | | 249 215.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 908.00 | 1 440.00 | | 908.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 908.00 | 1 440.00 | | 908.00 |
| |
| 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 | 966.00 | 966.00 | | 966.00 |
8K Other liabilities (including liabilities related to repo transactions) | 72 996.00 | 72 996.00 | | 72 996.00 |
8L Deferred income | 20 640.00 | 20 640.00 | | 20 640.00 |
UX Other trade receivables | 37 880.00 | | | 37 880.00 |
VH Loans with a maturity of more than one year at origin | 138 422.00 | 23 782.00 | 99 103.00 | 138 422.00 |
VK Loans repaid during the year | 23 279.00 | | | 23 279.00 |
VP Miscellaneous | 630.00 | | | 630.00 |
VQ Other Taxes, Duties, and Similar Debts | 22 123.00 | 22 123.00 | | 22 123.00 |
VS Prepaid expenses | 2 933.00 | | | 2 933.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 41 442.00 | 41 442.00 | | 41 442.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 255 148.00 | 140 508.00 | 99 103.00 | 255 148.00 |
