| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 3 193.00 | | 3 193.00 | 3 193.00 |
AH Goodwill | 720 545.00 | 288 218.00 | 432 327.00 | 720 545.00 |
AT Other tangible assets | | | | |
BB Receivables related to investments | 1 579 040.00 | | 1 579 040.00 | 1 579 040.00 |
BJ TOTAL (I) | 2 307 358.00 | 288 218.00 | 2 019 140.00 | 2 307 358.00 |
BX Customers and related accounts | 77.00 | | 77.00 | 77.00 |
BZ Other receivables | 2 442.00 | | 2 442.00 | 2 442.00 |
CF Cash and cash equivalents | 10 373.00 | | 10 373.00 | 10 373.00 |
CH Prepaid expenses | 1 928.00 | | 1 928.00 | 1 928.00 |
CJ TOTAL (II) | 14 820.00 | | 14 820.00 | 14 820.00 |
CO Grand total (0 to V) | 2 322 179.00 | 288 218.00 | 2 033 961.00 | 2 322 179.00 |
CU Other investments | 4 580.00 | | 4 580.00 | 4 580.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 439 410.00 | 439 410.00 | | 439 410.00 |
DD Legal reserve (1) | 43 941.00 | 43 941.00 | | 43 941.00 |
DG Other reserves | 936 000.00 | 1 200 000.00 | | 936 000.00 |
DH Retained earnings | 774.00 | 409.00 | | 774.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -3 262.00 | -43 930.00 | | -3 262.00 |
DL TOTAL (I) | 1 416 864.00 | 1 639 830.00 | | 1 416 864.00 |
DU Loans and Debts from Credit Institutions (3) | 310.00 | 310.00 | | 310.00 |
DV Miscellaneous Loans and Financial Debts (4) | 404 092.00 | 399 072.00 | | 404 092.00 |
DX Trade payables and related accounts | 13 373.00 | 13 947.00 | | 13 373.00 |
DY Tax and social security liabilities | 199 323.00 | 178 128.00 | | 199 323.00 |
EC TOTAL (IV) | 617 097.00 | 591 457.00 | | 617 097.00 |
EE Grand total (I to V) | 2 033 961.00 | 2 231 287.00 | | 2 033 961.00 |
EG Accrued income and payables due within one year | 617 097.00 | 78 085.00 | | 617 097.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 420 000.00 | | 420 000.00 | 420 000.00 |
FJ Net sales | 420 000.00 | | 420 000.00 | 420 000.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 18 645.00 | |
FR Total operating income (I) | | | 438 645.00 | |
FW Other purchases and external expenses | | | 94 217.00 | |
FX Taxes, duties, and similar payments | | | 29 127.00 | |
FY Salaries and Wages | | | 320 492.00 | |
FZ Social Security Contributions | | | 139 841.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 161.00 | |
GF Total Operating Expenses (II) | | | 583 838.00 | |
GG - OPERATING RESULT (I - II) | | | -145 193.00 | |
GI Supported loss or transferred profit (IV) | | | 65 940.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 335 665.00 | |
GL Other interest and similar income | | | 22 876.00 | |
GP Total financial income (V) | | | 358 541.00 | |
GR Interest and similar expenses | | | 6 565.00 | |
GU Total financial expenses (VI) | | | 6 565.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 351 976.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 140 842.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 5.00 | 69.00 | | 5.00 |
HD Total exceptional income (VII) | 5.00 | 69.00 | | 5.00 |
HE Exceptional expenses on management operations | | 45.00 | | |
HG Exceptional depreciation and provisions | 144 109.00 | 144 109.00 | | 144 109.00 |
HH Total exceptional expenses (VIII) | 144 109.00 | 144 154.00 | | 144 109.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -144 104.00 | -144 086.00 | | -144 104.00 |
HL TOTAL REVENUE (I + III + V + VII) | 797 191.00 | 760 352.00 | | 797 191.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 800 452.00 | 804 282.00 | | 800 452.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -3 262.00 | -43 930.00 | | -3 262.00 |
| |
| 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 | 2 403 536.00 | | | 2 403 536.00 |
I3 DECREASES Total Financial Fixed Assets | | 55 764.00 | 1 583 620.00 | |
I4 DECREASES Grand Total | | 96 178.00 | 2 307 358.00 | |
IO DECREASES Total including other intangible assets | | | 723 738.00 | |
IY DECREASES Total Tangible Fixed Assets | | 40 414.00 | | |
KD ACQUISITIONS Total including other intangible assets | 723 738.00 | | | 723 738.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 40 414.00 | | | 40 414.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 639 384.00 | | | 1 639 384.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 184 362.00 | 144 270.00 | 40 414.00 | 184 362.00 |
PE DEPRECIATION Total including other intangible assets | 144 109.00 | 144 109.00 | | 144 109.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 40 253.00 | 161.00 | 40 414.00 | 40 253.00 |
| |
| 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 | 13 373.00 | 13 373.00 | | 13 373.00 |
8D Social Security and Other Social Organizations | 38 696.00 | 38 696.00 | | 38 696.00 |
UL Receivables related to investments | 1 579 040.00 | 1 579 040.00 | | 1 579 040.00 |
UX Other trade receivables | 77.00 | 77.00 | | 77.00 |
VB VAT | 2 442.00 | 2 442.00 | | 2 442.00 |
VG Loans with a maturity of up to one year at origin | 310.00 | 310.00 | | 310.00 |
VI Group and Associates | 557 885.00 | | 557 885.00 | 557 885.00 |
VQ Other Taxes, Duties, and Similar Debts | 6 821.00 | 6 821.00 | | 6 821.00 |
VS Prepaid expenses | 1 928.00 | 1 928.00 | | 1 928.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 583 488.00 | 1 583 488.00 | | 1 583 488.00 |
VW VAT | 13.00 | 13.00 | | 13.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 617 097.00 | 59 212.00 | 557 885.00 | 617 097.00 |
