| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 2 260 000.00 | | 2 260 000.00 | 2 260 000.00 |
BJ TOTAL (I) | 2 518 998.00 | 220 592.00 | 2 298 406.00 | 2 518 998.00 |
BX Customers and related accounts | 128 166.00 | | 128 166.00 | 128 166.00 |
BZ Other receivables | 436 736.00 | | 436 736.00 | 436 736.00 |
CD Marketable securities | 120 080.00 | | 120 080.00 | 120 080.00 |
CF Cash and cash equivalents | 131 031.00 | | 131 031.00 | 131 031.00 |
CH Prepaid expenses | 8 321.00 | | 8 321.00 | 8 321.00 |
CJ TOTAL (II) | 824 334.00 | | 824 334.00 | 824 334.00 |
CO Grand total (0 to V) | 3 343 332.00 | 220 592.00 | 3 122 741.00 | 3 343 332.00 |
CU Other investments | 258 998.00 | 220 592.00 | 38 406.00 | 258 998.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 60 000.00 | 60 000.00 | | 60 000.00 |
DD Legal reserve (1) | 6 000.00 | 6 000.00 | | 6 000.00 |
DG Other reserves | 2 564 750.00 | 2 525 826.00 | | 2 564 750.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 49 120.00 | 38 925.00 | | 49 120.00 |
DL TOTAL (I) | 2 679 870.00 | 2 630 750.00 | | 2 679 870.00 |
DV Miscellaneous Loans and Financial Debts (4) | 368 969.00 | 442 715.00 | | 368 969.00 |
DX Trade payables and related accounts | 14 737.00 | 14 886.00 | | 14 737.00 |
DY Tax and social security liabilities | | 3 232.00 | | |
EA Other liabilities | 59 165.00 | 60 175.00 | | 59 165.00 |
EC TOTAL (IV) | 442 870.00 | 521 007.00 | | 442 870.00 |
EE Grand total (I to V) | 3 122 741.00 | 3 151 757.00 | | 3 122 741.00 |
EG Accrued income and payables due within one year | 49 119.00 | 38 924.00 | | 49 119.00 |
EI Including equity loans | 368 969.00 | | | 368 969.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | | 2 666 833.00 | |
FJ Net sales | | | 2 666 833.00 | |
FR Total operating income (I) | | | 2 666 833.00 | |
FW Other purchases and external expenses | | | 71 843.00 | |
FX Taxes, duties, and similar payments | | | 7 208.00 | |
FY Salaries and Wages | | | 1 918 913.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 539 471.00 | |
GE Other Expenses | | | 1 392 395.00 | |
GF Total Operating Expenses (II) | | | 3 929 830.00 | |
GG - OPERATING RESULT (I - II) | | | -1 262 998.00 | |
GH Attributed profit or transferred loss (III) | | | 1 268 550.00 | |
GL Other interest and similar income | | | 286.00 | |
GP Total financial income (V) | | | 286.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 286.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 5 839.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HD Total exceptional income (VII) | | 8 100.00 | | |
HH Total exceptional expenses (VIII) | | 10 218.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -2 118.00 | | |
HK Income tax | -43 281.00 | -51 529.00 | | -43 281.00 |
HL TOTAL REVENUE (I + III + V + VII) | 3 935 669.00 | 3 956 496.00 | | 3 935 669.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 3 886 549.00 | 3 917 572.00 | | 3 886 549.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 49 120.00 | 38 925.00 | | 49 120.00 |
| |
| 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 | 2 518 998.00 | | | 2 518 998.00 |
I3 DECREASES Total Financial Fixed Assets | | | 258 998.00 | |
I4 DECREASES Grand Total | | | 2 518 998.00 | |
IO DECREASES Total including other intangible assets | | | 2 260 000.00 | |
KD ACQUISITIONS Total including other intangible assets | 2 260 000.00 | | | 2 260 000.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 258 998.00 | | | 258 998.00 |
| |
| 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 | 14 737.00 | 14 737.00 | | 14 737.00 |
8K Other liabilities (including liabilities related to repo transactions) | 59 165.00 | 59 165.00 | | 59 165.00 |
UX Other trade receivables | 128 166.00 | 128 166.00 | | 128 166.00 |
VC Group and associates | 374 920.00 | 374 920.00 | | 374 920.00 |
VI Group and Associates | 368 969.00 | 368 969.00 | | 368 969.00 |
VM Income taxes | 43 281.00 | 43 281.00 | | 43 281.00 |
VP Miscellaneous | 3 175.00 | 3 175.00 | | 3 175.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 15 360.00 | 15 360.00 | | 15 360.00 |
VS Prepaid expenses | 8 321.00 | 8 321.00 | | 8 321.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 573 223.00 | 573 223.00 | | 573 223.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 442 870.00 | 442 870.00 | | 442 870.00 |
