| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 79 818.00 | | 79 818.00 | 79 818.00 |
BB Receivables related to investments | 122 202.00 | | 122 202.00 | 122 202.00 |
BH Other financial assets | 8 825.00 | | 8 825.00 | 8 825.00 |
BJ TOTAL (I) | 353 762.00 | | 353 762.00 | 353 762.00 |
BX Customers and related accounts | 96 322.00 | | 96 322.00 | 96 322.00 |
BZ Other receivables | 83 509.00 | | 83 509.00 | 83 509.00 |
CF Cash and cash equivalents | 1 673.00 | | 1 673.00 | 1 673.00 |
CH Prepaid expenses | 51.00 | | 51.00 | 51.00 |
CJ TOTAL (II) | 181 555.00 | | 181 555.00 | 181 555.00 |
CO Grand total (0 to V) | 535 317.00 | | 535 317.00 | 535 317.00 |
CU Other investments | 142 917.00 | | 142 917.00 | 142 917.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 50 000.00 | | | 50 000.00 |
DD Legal reserve (1) | 5 000.00 | | | 5 000.00 |
DG Other reserves | 22 276.00 | | | 22 276.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -27.00 | | | -27.00 |
DK Regulated provisions | 6 243.00 | | | 6 243.00 |
DL TOTAL (I) | 83 491.00 | | | 83 491.00 |
DU Loans and Debts from Credit Institutions (3) | 82 689.00 | | | 82 689.00 |
DV Miscellaneous Loans and Financial Debts (4) | 288 840.00 | | | 288 840.00 |
DX Trade payables and related accounts | 2 316.00 | | | 2 316.00 |
DY Tax and social security liabilities | 55 811.00 | | | 55 811.00 |
EA Other liabilities | 22 169.00 | | | 22 169.00 |
EC TOTAL (IV) | 451 825.00 | | | 451 825.00 |
EE Grand total (I to V) | 535 317.00 | | | 535 317.00 |
EG Accrued income and payables due within one year | 417 864.00 | | | 417 864.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 256 300.00 | | 256 300.00 | 256 300.00 |
FJ Net sales | 256 300.00 | | 256 300.00 | 256 300.00 |
FQ Other income | | | 3.00 | |
FR Total operating income (I) | | | 256 303.00 | |
FW Other purchases and external expenses | | | 5 431.00 | |
FX Taxes, duties, and similar payments | | | 1 770.00 | |
FY Salaries and Wages | | | 174 820.00 | |
FZ Social Security Contributions | | | 50 086.00 | |
GE Other Expenses | | | 2.00 | |
GF Total Operating Expenses (II) | | | 232 108.00 | |
GG - OPERATING RESULT (I - II) | | | 24 195.00 | |
GK Income from other securities and fixed asset receivables | | | 4.00 | |
GP Total financial income (V) | | | 4.00 | |
GR Interest and similar expenses | | | 16 736.00 | |
GU Total financial expenses (VI) | | | 16 736.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -16 732.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 7 463.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HF Exceptional expenses on capital transactions | 1 998.00 | | | 1 998.00 |
HG Exceptional depreciation and provisions | 832.00 | | | 832.00 |
HH Total exceptional expenses (VIII) | 2 830.00 | | | 2 830.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -2 830.00 | | | -2 830.00 |
HJ Employee participation in company results | 1 929.00 | | | 1 929.00 |
HK Income tax | 2 731.00 | | | 2 731.00 |
HL TOTAL REVENUE (I + III + V + VII) | 256 307.00 | | | 256 307.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 256 335.00 | | | 256 335.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -27.00 | | | -27.00 |
| |
| 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 | 353 737.00 | | 25.00 | 353 737.00 |
I3 DECREASES Total Financial Fixed Assets | | | 273 944.00 | |
I4 DECREASES Grand Total | | | 353 762.00 | |
IO DECREASES Total including other intangible assets | | | 79 818.00 | |
KD ACQUISITIONS Total including other intangible assets | 79 818.00 | | | 79 818.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 273 919.00 | | 25.00 | 273 919.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 5 411.00 | 832.00 | | 5 411.00 |
7C Grand total | 5 411.00 | 832.00 | | 5 411.00 |
UJ - Exceptional | | 832.00 | | |
| |
| 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 | 40 000.00 | 40 000.00 | | 40 000.00 |
8B Suppliers and Related Accounts | 2 316.00 | 2 316.00 | | 2 316.00 |
8C Staff and Related Accounts | 19 074.00 | 19 074.00 | | 19 074.00 |
8D Social Security and Other Social Organizations | 22 250.00 | 22 250.00 | | 22 250.00 |
8K Other liabilities (including liabilities related to repo transactions) | 22 169.00 | 22 169.00 | | 22 169.00 |
UL Receivables related to investments | 122 202.00 | | 122 202.00 | 122 202.00 |
UT Other financial assets | 8 825.00 | | 8 825.00 | 8 825.00 |
UX Other trade receivables | 96 322.00 | 96 322.00 | | 96 322.00 |
VB VAT | 386.00 | 386.00 | | 386.00 |
VC Group and associates | 10 000.00 | 10 000.00 | | 10 000.00 |
VG Loans with a maturity of up to one year at origin | 1 965.00 | 1 965.00 | | 1 965.00 |
VH Loans with a maturity of more than one year at origin | 80 724.00 | 46 763.00 | 33 961.00 | 80 724.00 |
VI Group and Associates | 248 840.00 | 248 840.00 | | 248 840.00 |
VK Loans repaid during the year | 42 764.00 | | | 42 764.00 |
VM Income taxes | 15 803.00 | 15 803.00 | | 15 803.00 |
VQ Other Taxes, Duties, and Similar Debts | 307.00 | 307.00 | | 307.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 57 320.00 | 57 320.00 | | 57 320.00 |
VS Prepaid expenses | 51.00 | 51.00 | | 51.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 310 909.00 | 179 882.00 | 131 027.00 | 310 909.00 |
VW VAT | 14 179.00 | 14 179.00 | | 14 179.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 451 825.00 | 417 864.00 | 33 961.00 | 451 825.00 |
