| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 1 785 000.00 | | 1 785 000.00 | 1 785 000.00 |
BH Other financial assets | 38 356.00 | | 38 356.00 | 38 356.00 |
BJ TOTAL (I) | 1 823 356.00 | | 1 823 356.00 | 1 823 356.00 |
BX Customers and related accounts | 48 054.00 | 29 276.00 | 18 778.00 | 48 054.00 |
BZ Other receivables | 18 936.00 | | 18 936.00 | 18 936.00 |
CF Cash and cash equivalents | 113 711.00 | | 113 711.00 | 113 711.00 |
CH Prepaid expenses | 2 071.00 | | 2 071.00 | 2 071.00 |
CJ TOTAL (II) | 182 772.00 | 29 276.00 | 153 496.00 | 182 772.00 |
CO Grand total (0 to V) | 2 006 129.00 | 29 276.00 | 1 976 852.00 | 2 006 129.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 100 000.00 | 100 000.00 | | 100 000.00 |
DB Share, merger, contribution premiums, etc. | 638.00 | 638.00 | | 638.00 |
DG Other reserves | 552 743.00 | 552 743.00 | | 552 743.00 |
DH Retained earnings | -565 895.00 | -566 982.00 | | -565 895.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 139.00 | 1 086.00 | | 139.00 |
DL TOTAL (I) | 87 625.00 | 87 485.00 | | 87 625.00 |
DV Miscellaneous Loans and Financial Debts (4) | 98 513.00 | 92 206.00 | | 98 513.00 |
DX Trade payables and related accounts | 8 284.00 | 9 247.00 | | 8 284.00 |
DY Tax and social security liabilities | 24 053.00 | 19 761.00 | | 24 053.00 |
EA Other liabilities | 1 758 375.00 | 1 751 082.00 | | 1 758 375.00 |
EC TOTAL (IV) | 1 889 227.00 | 1 872 298.00 | | 1 889 227.00 |
EE Grand total (I to V) | 1 976 852.00 | 1 959 784.00 | | 1 976 852.00 |
EI Including equity loans | 98 513.00 | | | 98 513.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 891 298.00 | | 891 298.00 | 891 298.00 |
FJ Net sales | 891 298.00 | | 891 298.00 | 891 298.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 8 049.00 | |
FQ Other income | | | 35.00 | |
FR Total operating income (I) | | | 899 383.00 | |
FS Purchases of goods (including customs duties) | | | 623 908.00 | |
FW Other purchases and external expenses | | | 217 660.00 | |
FX Taxes, duties, and similar payments | | | 8 026.00 | |
FY Salaries and Wages | | | 39 000.00 | |
FZ Social Security Contributions | | | 10 258.00 | |
GE Other Expenses | | | 390.00 | |
GF Total Operating Expenses (II) | | | 899 243.00 | |
GG - OPERATING RESULT (I - II) | | | 139.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 139.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 899 383.00 | 962 166.00 | | 899 383.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 899 244.00 | 961 080.00 | | 899 244.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 139.00 | 1 086.00 | | 139.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8B Suppliers and Related Accounts | 8 285.00 | 8 285.00 | | 8 285.00 |
8C Staff and Related Accounts | 7 227.00 | 7 227.00 | | 7 227.00 |
8D Social Security and Other Social Organizations | 5 718.00 | 5 718.00 | | 5 718.00 |
8K Other liabilities (including liabilities related to repo transactions) | 1 758 376.00 | 688.00 | 1 757 688.00 | 1 758 376.00 |
UT Other financial assets | 38 356.00 | | 38 356.00 | 38 356.00 |
UX Other trade receivables | 13 040.00 | 13 040.00 | | 13 040.00 |
VA Doubtful or disputed receivables | 35 014.00 | 35 014.00 | | 35 014.00 |
VB VAT | 1 022.00 | 1 022.00 | | 1 022.00 |
VI Group and Associates | 98 514.00 | 98 514.00 | | 98 514.00 |
VM Income taxes | 10 714.00 | 10 714.00 | | 10 714.00 |
VQ Other Taxes, Duties, and Similar Debts | 6 486.00 | 6 486.00 | | 6 486.00 |
VS Prepaid expenses | 2 071.00 | 2 071.00 | | 2 071.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 100 217.00 | 61 861.00 | 38 356.00 | 100 217.00 |
VW VAT | 4 623.00 | 4 623.00 | | 4 623.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 889 229.00 | 131 541.00 | 1 757 688.00 | 1 889 229.00 |
