| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 121 636.00 | | 121 636.00 | 121 636.00 |
AT Other tangible assets | 281.00 | 141.00 | 141.00 | 281.00 |
BJ TOTAL (I) | 741 917.00 | 141.00 | 741 776.00 | 741 917.00 |
BX Customers and related accounts | 87 480.00 | | 87 480.00 | 87 480.00 |
BZ Other receivables | 52 967.00 | | 52 967.00 | 52 967.00 |
CF Cash and cash equivalents | 10.00 | | 10.00 | 10.00 |
CJ TOTAL (II) | 140 457.00 | | 140 457.00 | 140 457.00 |
CO Grand total (0 to V) | 882 374.00 | 141.00 | 882 234.00 | 882 374.00 |
CU Other investments | 620 000.00 | | 620 000.00 | 620 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 130 000.00 | 130 000.00 | | 130 000.00 |
DH Retained earnings | -162 924.00 | -112 462.00 | | -162 924.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -14 619.00 | -50 462.00 | | -14 619.00 |
DL TOTAL (I) | -47 543.00 | -32 924.00 | | -47 543.00 |
DS Convertible Bond Issues | 1 594.00 | 1 594.00 | | 1 594.00 |
DU Loans and Debts from Credit Institutions (3) | 210 735.00 | 215 753.00 | | 210 735.00 |
DV Miscellaneous Loans and Financial Debts (4) | 701 254.00 | 707 931.00 | | 701 254.00 |
DX Trade payables and related accounts | 10 925.00 | 8 845.00 | | 10 925.00 |
DY Tax and social security liabilities | 5 269.00 | 5 812.00 | | 5 269.00 |
EC TOTAL (IV) | 929 777.00 | 939 935.00 | | 929 777.00 |
EE Grand total (I to V) | 882 234.00 | 907 011.00 | | 882 234.00 |
EG Accrued income and payables due within one year | 783 923.00 | 939 935.00 | | 783 923.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 581.00 | 599.00 | | 581.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 5 985.00 | |
FX Taxes, duties, and similar payments | | | 69.00 | |
FY Salaries and Wages | | | 6 253.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 141.00 | |
GF Total Operating Expenses (II) | | | 12 447.00 | |
GG - OPERATING RESULT (I - II) | | | -12 447.00 | |
GR Interest and similar expenses | | | 5 812.00 | |
GU Total financial expenses (VI) | | | 5 812.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -5 812.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -18 260.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 572.00 | | | 572.00 |
HD Total exceptional income (VII) | 572.00 | | | 572.00 |
HE Exceptional expenses on management operations | 2 440.00 | | | 2 440.00 |
HH Total exceptional expenses (VIII) | 2 440.00 | | | 2 440.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -1 868.00 | | | -1 868.00 |
HK Income tax | -5 508.00 | | | -5 508.00 |
HL TOTAL REVENUE (I + III + V + VII) | 572.00 | | | 572.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 15 191.00 | 50 462.00 | | 15 191.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -14 619.00 | -50 462.00 | | -14 619.00 |
