| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 900.00 | 900.00 | | 900.00 |
AH Goodwill | 861 337.00 | 687 937.00 | 173 400.00 | 861 337.00 |
AR Technical installations, industrial equipment and tools | 3 483.00 | 3 483.00 | | 3 483.00 |
AT Other tangible assets | 24 408.00 | 24 408.00 | | 24 408.00 |
BH Other financial assets | 8 205.00 | | 8 205.00 | 8 205.00 |
BJ TOTAL (I) | 898 333.00 | 716 728.00 | 181 605.00 | 898 333.00 |
BT Goods | 61 506.00 | 35 155.00 | 26 352.00 | 61 506.00 |
BX Customers and related accounts | 12 694.00 | | 12 694.00 | 12 694.00 |
BZ Other receivables | 9 933.00 | | 9 933.00 | 9 933.00 |
CF Cash and cash equivalents | 18 996.00 | | 18 996.00 | 18 996.00 |
CH Prepaid expenses | 313.00 | | 313.00 | 313.00 |
CJ TOTAL (II) | 103 442.00 | 35 155.00 | 68 288.00 | 103 442.00 |
CO Grand total (0 to V) | 1 001 775.00 | 751 883.00 | 249 892.00 | 1 001 775.00 |
CP Shares due in less than one year | 8 205.00 | | | 8 205.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 88 384.00 | 88 384.00 | | 88 384.00 |
DB Share, merger, contribution premiums, etc. | 30 240.00 | 30 240.00 | | 30 240.00 |
DD Legal reserve (1) | 5 238.00 | 5 238.00 | | 5 238.00 |
DG Other reserves | 4 357.00 | 4 357.00 | | 4 357.00 |
DH Retained earnings | -99 378.00 | -83 407.00 | | -99 378.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 2 442.00 | -15 971.00 | | 2 442.00 |
DL TOTAL (I) | 31 283.00 | 28 841.00 | | 31 283.00 |
DU Loans and Debts from Credit Institutions (3) | 10.00 | 10.00 | | 10.00 |
DV Miscellaneous Loans and Financial Debts (4) | 164 650.00 | 171 966.00 | | 164 650.00 |
DX Trade payables and related accounts | 51 078.00 | 41 862.00 | | 51 078.00 |
DY Tax and social security liabilities | 2 775.00 | 1 138.00 | | 2 775.00 |
EA Other liabilities | 96.00 | | | 96.00 |
EC TOTAL (IV) | 218 609.00 | 214 976.00 | | 218 609.00 |
EE Grand total (I to V) | 249 892.00 | 243 817.00 | | 249 892.00 |
EG Accrued income and payables due within one year | 218 609.00 | 63 010.00 | | 218 609.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 43 071.00 | 199.00 | 43 270.00 | 43 071.00 |
FG Production sold - services | 3 446.00 | | 3 446.00 | 3 446.00 |
FJ Net sales | 46 517.00 | 199.00 | 46 716.00 | 46 517.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 10 648.00 | |
FQ Other income | | | 5 281.00 | |
FR Total operating income (I) | | | 62 646.00 | |
FS Purchases of goods (including customs duties) | | | 25 217.00 | |
FT Inventory change (goods) | | | 7 657.00 | |
FW Other purchases and external expenses | | | 24 294.00 | |
FX Taxes, duties, and similar payments | | | 917.00 | |
FY Salaries and Wages | | | | |
FZ Social Security Contributions | | | 1 977.00 | |
GE Other Expenses | | | 142.00 | |
GF Total Operating Expenses (II) | | | 60 204.00 | |
GG - OPERATING RESULT (I - II) | | | 2 442.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 2 442.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 1 000.00 | | | 1 000.00 |
HE Exceptional expenses on management operations | | 17.00 | | |
HH Total exceptional expenses (VIII) | | 17.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -17.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 62 646.00 | 51 655.00 | | 62 646.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 60 204.00 | 67 626.00 | | 60 204.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 2 442.00 | -15 971.00 | | 2 442.00 |
| |
| 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 | 898 333.00 | | | 898 333.00 |
I3 DECREASES Total Financial Fixed Assets | | | 8 205.00 | |
I4 DECREASES Grand Total | | | 898 333.00 | |
IO DECREASES Total including other intangible assets | | | 862 237.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 27 891.00 | |
KD ACQUISITIONS Total including other intangible assets | 862 237.00 | | | 862 237.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 27 891.00 | | | 27 891.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 8 205.00 | | | 8 205.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 28 791.00 | | | 28 791.00 |
PE DEPRECIATION Total including other intangible assets | 900.00 | | | 900.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 27 891.00 | | | 27 891.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6A on fixed assets – intangible | 687 937.00 | | | 687 937.00 |
6N Inventories and work in progress | 44 803.00 | | 9 648.00 | 44 803.00 |
7B Total provisions for depreciation | 732 740.00 | | 9 648.00 | 732 740.00 |
7C Grand total | 732 740.00 | | 9 648.00 | 732 740.00 |
| |
| 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 | 51 078.00 | 51 078.00 | | 51 078.00 |
8K Other liabilities (including liabilities related to repo transactions) | 96.00 | 96.00 | | 96.00 |
UT Other financial assets | 8 205.00 | 8 205.00 | | 8 205.00 |
UX Other trade receivables | 12 694.00 | 12 694.00 | | 12 694.00 |
VB VAT | 5 401.00 | 5 401.00 | | 5 401.00 |
VG Loans with a maturity of up to one year at origin | 16.00 | 16.00 | | 16.00 |
VI Group and Associates | 164 650.00 | 164 650.00 | | 164 650.00 |
VP Miscellaneous | 4 532.00 | 4 532.00 | | 4 532.00 |
VS Prepaid expenses | 313.00 | 313.00 | | 313.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 31 145.00 | 31 145.00 | | 31 145.00 |
VW VAT | 2 775.00 | 2 775.00 | | 2 775.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 218 609.00 | 218 609.00 | | 218 609.00 |
