| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 108 127.00 | | 108 127.00 | 108 127.00 |
BD Other fixed assets | 290.00 | | 290.00 | 290.00 |
BJ TOTAL (I) | 1 202 441.00 | | 1 202 441.00 | 1 202 441.00 |
BZ Other receivables | 320 949.00 | | 320 949.00 | 320 949.00 |
CF Cash and cash equivalents | 730 982.00 | | 730 982.00 | 730 982.00 |
CJ TOTAL (II) | 1 051 931.00 | | 1 051 931.00 | 1 051 931.00 |
CO Grand total (0 to V) | 2 254 372.00 | | 2 254 372.00 | 2 254 372.00 |
CU Other investments | 1 094 024.00 | | 1 094 024.00 | 1 094 024.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000 000.00 | 1 000 000.00 | | 1 000 000.00 |
DD Legal reserve (1) | 100 000.00 | 100 000.00 | | 100 000.00 |
DG Other reserves | 402 171.00 | 401 430.00 | | 402 171.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 713 100.00 | 100 741.00 | | 713 100.00 |
DK Regulated provisions | 33 442.00 | 32 552.00 | | 33 442.00 |
DL TOTAL (I) | 2 248 713.00 | 1 634 723.00 | | 2 248 713.00 |
DX Trade payables and related accounts | 1 620.00 | 1 650.00 | | 1 620.00 |
DY Tax and social security liabilities | 4 039.00 | | | 4 039.00 |
EC TOTAL (IV) | 5 659.00 | 1 650.00 | | 5 659.00 |
EE Grand total (I to V) | 2 254 372.00 | 1 636 373.00 | | 2 254 372.00 |
EG Accrued income and payables due within one year | 5 659.00 | 1 650.00 | | 5 659.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 1 614.00 | |
GF Total Operating Expenses (II) | | | 1 614.00 | |
GG - OPERATING RESULT (I - II) | | | -1 614.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 720 000.00 | |
GL Other interest and similar income | | | 739.00 | |
GP Total financial income (V) | | | 720 739.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 720 739.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 719 125.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 890.00 | 3 713.00 | | 890.00 |
HH Total exceptional expenses (VIII) | 890.00 | 3 713.00 | | 890.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -890.00 | -3 713.00 | | -890.00 |
HK Income tax | 5 135.00 | 1 013.00 | | 5 135.00 |
HL TOTAL REVENUE (I + III + V + VII) | 720 739.00 | 107 156.00 | | 720 739.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 7 639.00 | 6 415.00 | | 7 639.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 713 100.00 | 100 741.00 | | 713 100.00 |
| |
| 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 | 1 202 438.00 | | 3.00 | 1 202 438.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 094 314.00 | |
I4 DECREASES Grand Total | | | 1 202 441.00 | |
IO DECREASES Total including other intangible assets | | | 108 127.00 | |
KD ACQUISITIONS Total including other intangible assets | 108 127.00 | | | 108 127.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 094 311.00 | | 3.00 | 1 094 311.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 32 552.00 | 890.00 | | 32 552.00 |
7C Grand total | 32 552.00 | 890.00 | | 32 552.00 |
UJ - Exceptional | | 890.00 | | |
| |
| 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 | 1 620.00 | 1 620.00 | | 1 620.00 |
8E Income Taxes | 4 039.00 | 4 039.00 | | 4 039.00 |
VC Group and associates | 320 949.00 | 320 949.00 | | 320 949.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 320 949.00 | 320 949.00 | | 320 949.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 5 659.00 | 5 659.00 | | 5 659.00 |
