| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 2 915 587.00 | | 2 915 587.00 | 2 915 587.00 |
AT Other tangible assets | 2 067 353.00 | 1 157 553.00 | 909 800.00 | 2 067 353.00 |
BJ TOTAL (I) | 4 982 941.00 | 1 157 553.00 | 3 825 388.00 | 4 982 941.00 |
BX Customers and related accounts | 210 984.00 | | 210 984.00 | 210 984.00 |
BZ Other receivables | 29 813.00 | | 29 813.00 | 29 813.00 |
CF Cash and cash equivalents | 141 785.00 | | 141 785.00 | 141 785.00 |
CJ TOTAL (II) | 382 582.00 | | 382 582.00 | 382 582.00 |
CO Grand total (0 to V) | 5 365 522.00 | 1 157 553.00 | 4 207 970.00 | 5 365 522.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 900 000.00 | 900 000.00 | | 900 000.00 |
DD Legal reserve (1) | 17 907.00 | 14 624.00 | | 17 907.00 |
DF Regulated reserves (1) | 14 694.00 | 14 694.00 | | 14 694.00 |
DH Retained earnings | 315 619.00 | 253 234.00 | | 315 619.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 4 900.00 | 65 669.00 | | 4 900.00 |
DK Regulated provisions | 692 552.00 | 736 160.00 | | 692 552.00 |
DL TOTAL (I) | 1 945 672.00 | 1 984 381.00 | | 1 945 672.00 |
DU Loans and Debts from Credit Institutions (3) | 149.00 | 59 887.00 | | 149.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 822 644.00 | 1 742 540.00 | | 1 822 644.00 |
DX Trade payables and related accounts | 404 868.00 | 303 605.00 | | 404 868.00 |
DY Tax and social security liabilities | 275.00 | 1 609.00 | | 275.00 |
DZ Fixed asset liabilities and related accounts | 34 362.00 | 8 465.00 | | 34 362.00 |
EC TOTAL (IV) | 2 262 298.00 | 2 116 105.00 | | 2 262 298.00 |
EE Grand total (I to V) | 4 207 970.00 | 4 100 486.00 | | 4 207 970.00 |
EI Including equity loans | 1 822 644.00 | | | 1 822 644.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 1 066 544.00 | | 1 066 544.00 | 1 066 544.00 |
FG Production sold - services | 213 032.00 | | 213 032.00 | 213 032.00 |
FJ Net sales | 1 279 576.00 | | 1 279 576.00 | 1 279 576.00 |
FQ Other income | | | 1 197.00 | |
FR Total operating income (I) | | | 1 280 773.00 | |
FS Purchases of goods (including customs duties) | | | 943 656.00 | |
FW Other purchases and external expenses | | | 294 676.00 | |
FX Taxes, duties, and similar payments | | | 406.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 68 132.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 1 306 870.00 | |
GG - OPERATING RESULT (I - II) | | | -26 096.00 | |
GL Other interest and similar income | | | | |
GP Total financial income (V) | | | | |
GR Interest and similar expenses | | | 596.00 | |
GU Total financial expenses (VI) | | | 596.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -596.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -26 693.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 94.00 | | | 94.00 |
HB Exceptional income from capital transactions | 14 880.00 | 5 741.00 | | 14 880.00 |
HC Reversals of provisions and transfers of expenses | | 62 312.00 | | |
HD Total exceptional income (VII) | 78 875.00 | 68 052.00 | | 78 875.00 |
HE Exceptional expenses on management operations | 10 901.00 | | | 10 901.00 |
HF Exceptional expenses on capital transactions | 14 184.00 | 5 009.00 | | 14 184.00 |
HG Exceptional depreciation and provisions | 20 293.00 | 18 762.00 | | 20 293.00 |
HH Total exceptional expenses (VIII) | 45 378.00 | 23 771.00 | | 45 378.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 33 497.00 | 44 281.00 | | 33 497.00 |
HK Income tax | 1 905.00 | 25 538.00 | | 1 905.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 359 648.00 | 1 463 388.00 | | 1 359 648.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 354 749.00 | 1 397 719.00 | | 1 354 749.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 4 900.00 | 65 669.00 | | 4 900.00 |
| |
| 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 | 4 952 424.00 | | 50 995.00 | 4 952 424.00 |
I4 DECREASES Grand Total | | 20 479.00 | 4 982 941.00 | |
IO DECREASES Total including other intangible assets | | | 2 915 587.00 | |
IY DECREASES Total Tangible Fixed Assets | | 20 479.00 | 2 067 353.00 | |
KD ACQUISITIONS Total including other intangible assets | 2 915 587.00 | | | 2 915 587.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 2 038 837.00 | | 50 995.00 | 2 038 837.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 1 095 716.00 | 68 132.00 | 6 295.00 | 1 095 716.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 1 095 716.00 | 68 132.00 | 6 295.00 | 1 095 716.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 736 160.00 | 20 293.00 | 63 901.00 | 736 160.00 |
7C Grand total | 736 160.00 | 20 293.00 | 63 901.00 | 736 160.00 |
UJ - Exceptional | | 20 293.00 | 63 901.00 | |
| |
| 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 | 1 822 644.00 | 63 000.00 | | 1 822 644.00 |
8B Suppliers and Related Accounts | 404 868.00 | 404 868.00 | | 404 868.00 |
8J Fixed Asset Liabilities and Related Accounts | 34 362.00 | 34 362.00 | | 34 362.00 |
UX Other trade receivables | 210 984.00 | 210 984.00 | | 210 984.00 |
VB VAT | 6 060.00 | 6 060.00 | | 6 060.00 |
VC Group and associates | 23 631.00 | 23 631.00 | | 23 631.00 |
VG Loans with a maturity of up to one year at origin | 149.00 | 149.00 | | 149.00 |
VP Miscellaneous | 122.00 | 122.00 | | 122.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 240 797.00 | 240 797.00 | | 240 797.00 |
VW VAT | 275.00 | 275.00 | | 275.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 2 262 298.00 | 502 654.00 | | 2 262 298.00 |
