| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 838 470.00 | | 838 470.00 | 838 470.00 |
BH Other financial assets | 108 782.00 | | 108 782.00 | 108 782.00 |
BJ TOTAL (I) | 947 252.00 | | 947 252.00 | 947 252.00 |
BX Customers and related accounts | 2 962.00 | | 2 962.00 | 2 962.00 |
BZ Other receivables | 776 920.00 | | 776 920.00 | 776 920.00 |
CH Prepaid expenses | 113 165.00 | | 113 165.00 | 113 165.00 |
CJ TOTAL (II) | 893 047.00 | | 893 047.00 | 893 047.00 |
CO Grand total (0 to V) | 1 840 298.00 | | 1 840 298.00 | 1 840 298.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 62 500.00 | 62 500.00 | | 62 500.00 |
DB Share, merger, contribution premiums, etc. | | 13 725.00 | | |
DD Legal reserve (1) | 6 924.00 | 6 924.00 | | 6 924.00 |
DG Other reserves | 48 921.00 | 48 921.00 | | 48 921.00 |
DH Retained earnings | 913 338.00 | 881 774.00 | | 913 338.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 374 363.00 | 331 564.00 | | 374 363.00 |
DL TOTAL (I) | 1 419 771.00 | 1 345 408.00 | | 1 419 771.00 |
DU Loans and Debts from Credit Institutions (3) | | 47 233.00 | | |
DV Miscellaneous Loans and Financial Debts (4) | 320 197.00 | 236 165.00 | | 320 197.00 |
DX Trade payables and related accounts | 18 300.00 | 20 958.00 | | 18 300.00 |
DY Tax and social security liabilities | 1 271.00 | 7 933.00 | | 1 271.00 |
EB Prepaid income (2) | 80 760.00 | 78 722.00 | | 80 760.00 |
EC TOTAL (IV) | 420 528.00 | 391 011.00 | | 420 528.00 |
EE Grand total (I to V) | 1 840 298.00 | 1 736 419.00 | | 1 840 298.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 971 633.00 | | 971 633.00 | 971 633.00 |
FJ Net sales | 971 633.00 | | 971 633.00 | 971 633.00 |
FR Total operating income (I) | | | 971 633.00 | |
FW Other purchases and external expenses | | | 445 234.00 | |
FX Taxes, duties, and similar payments | | | 13 178.00 | |
GF Total Operating Expenses (II) | | | 458 412.00 | |
GG - OPERATING RESULT (I - II) | | | 513 222.00 | |
GR Interest and similar expenses | | | | |
GU Total financial expenses (VI) | | | 1.00 | |
GV - FINANCIAL INCOME (V - VI) | | | | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 513 222.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 8 340.00 | 10.00 | | 8 340.00 |
HD Total exceptional income (VII) | 8 340.00 | 18.00 | | 8 340.00 |
HE Exceptional expenses on management operations | 17.00 | 1.00 | | 17.00 |
HH Total exceptional expenses (VIII) | 17.00 | 1.00 | | 17.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 8 322.00 | 17.00 | | 8 322.00 |
HK Income tax | 147 181.00 | 165 757.00 | | 147 181.00 |
HL TOTAL REVENUE (I + III + V + VII) | 979 973.00 | 964 445.00 | | 979 973.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 605 610.00 | 632 881.00 | | 605 610.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 374 363.00 | 331 564.00 | | 374 363.00 |
| |
| 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 | 947 252.00 | | | 947 252.00 |
I3 DECREASES Total Financial Fixed Assets | | | 108 782.00 | |
I4 DECREASES Grand Total | | | 947 252.00 | |
IO DECREASES Total including other intangible assets | | | 838 470.00 | |
KD ACQUISITIONS Total including other intangible assets | 838 470.00 | | | 838 470.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 108 782.00 | | | 108 782.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 320 197.00 | 77 917.00 | 242 280.00 | 320 197.00 |
8B Suppliers and Related Accounts | 18 300.00 | 18 300.00 | | 18 300.00 |
8L Deferred income | 80 760.00 | 80 760.00 | | 80 760.00 |
UT Other financial assets | 108 782.00 | | 108 782.00 | 108 782.00 |
UX Other trade receivables | 2 962.00 | 2 962.00 | | 2 962.00 |
VB VAT | 700.00 | 700.00 | | 700.00 |
VC Group and associates | 757 628.00 | 757 628.00 | | 757 628.00 |
VM Income taxes | 18 592.00 | 18 592.00 | | 18 592.00 |
VS Prepaid expenses | 113 165.00 | 113 165.00 | | 113 165.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 001 829.00 | 893 047.00 | 108 782.00 | 1 001 829.00 |
VW VAT | 1 271.00 | 1 271.00 | | 1 271.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 420 528.00 | 178 248.00 | 242 280.00 | 420 528.00 |
