| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 916 981.00 | 914 694.00 | 2 287.00 | 916 981.00 |
AN Land | 228 674.00 | 228 674.00 | | 228 674.00 |
BJ TOTAL (I) | 1 145 655.00 | 1 143 368.00 | 2 287.00 | 1 145 655.00 |
BX Customers and related accounts | 53 623.00 | 44 740.00 | 8 883.00 | 53 623.00 |
BZ Other receivables | 1 744.00 | | 1 744.00 | 1 744.00 |
CF Cash and cash equivalents | 1 388.00 | | 1 388.00 | 1 388.00 |
CJ TOTAL (II) | 56 755.00 | 44 740.00 | 12 015.00 | 56 755.00 |
CO Grand total (0 to V) | 1 202 410.00 | 1 188 108.00 | 14 302.00 | 1 202 410.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 38 112.00 | 38 112.00 | | 38 112.00 |
DD Legal reserve (1) | 2 287.00 | 2 287.00 | | 2 287.00 |
DH Retained earnings | -1 594 377.00 | -1 563 922.00 | | -1 594 377.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 26 419.00 | -30 454.00 | | 26 419.00 |
DL TOTAL (I) | -1 527 559.00 | -1 553 978.00 | | -1 527 559.00 |
DP Provisions for Risks | 219 795.00 | 219 795.00 | | 219 795.00 |
DR TOTAL (IV) | 219 795.00 | 219 795.00 | | 219 795.00 |
DV Miscellaneous Loans and Financial Debts (4) | | 1 307 561.00 | | |
DX Trade payables and related accounts | | 41 228.00 | | |
EA Other liabilities | 1 322 067.00 | | | 1 322 067.00 |
EC TOTAL (IV) | 1 322 067.00 | 1 348 790.00 | | 1 322 067.00 |
EE Grand total (I to V) | 14 303.00 | 14 607.00 | | 14 303.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | 39 790.00 | |
FR Total operating income (I) | | | 39 790.00 | |
FW Other purchases and external expenses | | | 2 561.00 | |
FX Taxes, duties, and similar payments | | | 1 998.00 | |
GB Operating Expenses - Provisions | | | | |
GF Total Operating Expenses (II) | | | 4 559.00 | |
GG - OPERATING RESULT (I - II) | | | 35 231.00 | |
GR Interest and similar expenses | | | 8 806.00 | |
GU Total financial expenses (VI) | | | 8 806.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -8 806.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 26 425.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 6.00 | | | 6.00 |
HG Exceptional depreciation and provisions | | 6.00 | | |
HH Total exceptional expenses (VIII) | 6.00 | | | 6.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -6.00 | | | -6.00 |
HL TOTAL REVENUE (I + III + V + VII) | 39 790.00 | 1.00 | | 39 790.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 13 371.00 | 30 455.00 | | 13 371.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 26 419.00 | -30 454.00 | | 26 419.00 |
| |
| 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 | 1 145 654.00 | | | 1 145 654.00 |
I4 DECREASES Grand Total | | | 1 145 654.00 | |
IO DECREASES Total including other intangible assets | | | 916 981.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 228 674.00 | |
KD ACQUISITIONS Total including other intangible assets | 916 981.00 | | | 916 981.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 228 674.00 | | | 228 674.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
5V Other provisions for risks and expenses | | | | |
5Z Total provisions for risks and expenses | 219 795.00 | | | 219 795.00 |
6A on fixed assets – intangible | 914 694.00 | | | 914 694.00 |
6E on fixed assets – tangible | 228 674.00 | | | 228 674.00 |
6T Receivables | 44 740.00 | | | 44 740.00 |
7B Total provisions for depreciation | 1 188 108.00 | | | 1 188 108.00 |
7C Grand total | 1 407 902.00 | | | 1 407 902.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8K Other liabilities (including liabilities related to repo transactions) | 1 322 067.00 | 1 322 067.00 | | 1 322 067.00 |
VA Doubtful or disputed receivables | 53 623.00 | 53 623.00 | | 53 623.00 |
VB VAT | 604.00 | 604.00 | | 604.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 1 140.00 | 1 140.00 | | 1 140.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 55 367.00 | 55 367.00 | | 55 367.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 322 067.00 | 1 322 067.00 | | 1 322 067.00 |
