| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 1 565 000.00 | 1 252 435.00 | 312 565.00 | 1 565 000.00 |
AT Other tangible assets | 43 310.00 | 35 420.00 | 7 890.00 | 43 310.00 |
BD Other fixed assets | 267 147.00 | 267 147.00 | | 267 147.00 |
BF Loans | 500 000.00 | | 500 000.00 | 500 000.00 |
BH Other financial assets | 212 173.00 | 212 173.00 | | 212 173.00 |
BJ TOTAL (I) | 4 041 279.00 | 2 244 062.00 | 1 797 217.00 | 4 041 279.00 |
BX Customers and related accounts | 55 979.00 | | 55 979.00 | 55 979.00 |
BZ Other receivables | 3 188 662.00 | 17 294.00 | 3 171 368.00 | 3 188 662.00 |
CF Cash and cash equivalents | 418 589.00 | | 418 589.00 | 418 589.00 |
CH Prepaid expenses | 5 795.00 | | 5 795.00 | 5 795.00 |
CJ TOTAL (II) | 3 669 025.00 | 17 294.00 | 3 651 731.00 | 3 669 025.00 |
CO Grand total (0 to V) | 7 710 304.00 | 2 261 356.00 | 5 448 948.00 | 7 710 304.00 |
CP Shares due in less than one year | 212 173.00 | | | 212 173.00 |
CU Other investments | 1 453 648.00 | 476 887.00 | 976 762.00 | 1 453 648.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 703 184.00 | | | 2 703 184.00 |
DB Share, merger, contribution premiums, etc. | 219 640.00 | | | 219 640.00 |
DD Legal reserve (1) | 28 173.00 | | | 28 173.00 |
DH Retained earnings | 810 157.00 | | | 810 157.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -709 680.00 | | | -709 680.00 |
DL TOTAL (I) | 3 051 475.00 | | | 3 051 475.00 |
DU Loans and Debts from Credit Institutions (3) | 6 464.00 | | | 6 464.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 630 944.00 | | | 1 630 944.00 |
DX Trade payables and related accounts | 272 188.00 | | | 272 188.00 |
DY Tax and social security liabilities | 15 991.00 | | | 15 991.00 |
EA Other liabilities | 471 887.00 | | | 471 887.00 |
EC TOTAL (IV) | 2 397 474.00 | | | 2 397 474.00 |
EE Grand total (I to V) | 5 448 948.00 | | | 5 448 948.00 |
EG Accrued income and payables due within one year | 2 397 474.00 | | | 2 397 474.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 124 493.00 | | 124 493.00 | 124 493.00 |
FJ Net sales | 124 493.00 | | 124 493.00 | 124 493.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 723.00 | |
FQ Other income | | | 7.00 | |
FR Total operating income (I) | | | 125 226.00 | |
FW Other purchases and external expenses | | | 262 038.00 | |
FX Taxes, duties, and similar payments | | | 5 982.00 | |
FY Salaries and Wages | | | 72 217.00 | |
FZ Social Security Contributions | | | 37 237.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 161 279.00 | |
GE Other Expenses | | | 9.00 | |
GF Total Operating Expenses (II) | | | 538 761.00 | |
GG - OPERATING RESULT (I - II) | | | -413 536.00 | |
GL Other interest and similar income | | | 421 423.00 | |
GP Total financial income (V) | | | 421 423.00 | |
GR Interest and similar expenses | | | 7 307.00 | |
GU Total financial expenses (VI) | | | 7 307.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 414 116.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 581.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 725.00 | | | 725.00 |
A2 TOTAL ASSETS | 27 752.00 | | | 27 752.00 |
HA Exceptional income from management transactions | 100 469.00 | | | 100 469.00 |
HB Exceptional income from capital transactions | 10 000.00 | | | 10 000.00 |
HD Total exceptional income (VII) | 110 469.00 | | | 110 469.00 |
HF Exceptional expenses on capital transactions | 804 588.00 | | | 804 588.00 |
HH Total exceptional expenses (VIII) | 804 588.00 | | | 804 588.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -694 119.00 | | | -694 119.00 |
HK Income tax | 16 142.00 | | | 16 142.00 |
HL TOTAL REVENUE (I + III + V + VII) | 657 118.00 | | | 657 118.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 366 799.00 | | | 1 366 799.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -709 680.00 | | | -709 680.00 |
| |
| 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 | 4 394 939.00 | | 553 663.00 | 4 394 939.00 |
I2 DECREASES Loans and Financial Fixed Assets | | 530 000.00 | | |
I3 DECREASES Total Financial Fixed Assets | | 868 323.00 | 2 432 969.00 | |
I4 DECREASES Grand Total | | 907 323.00 | 4 041 279.00 | |
IO DECREASES Total including other intangible assets | | | 1 565 000.00 | |
IY DECREASES Total Tangible Fixed Assets | | 39 000.00 | 43 310.00 | |
KD ACQUISITIONS Total including other intangible assets | 1 565 000.00 | | | 1 565 000.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 79 852.00 | | 2 458.00 | 79 852.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 750 087.00 | | 551 205.00 | 2 750 087.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 1 164 493.00 | 161 279.00 | 37 917.00 | 1 164 493.00 |
PE DEPRECIATION Total including other intangible assets | 1 095 935.00 | 156 500.00 | | 1 095 935.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 68 558.00 | 4 779.00 | 37 917.00 | 68 558.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
06 aucun libellé | 479 320.00 | | | 479 320.00 |
6X Other provisions for depreciation | 17 294.00 | | | 17 294.00 |
7B Total provisions for depreciation | 496 615.00 | 476 887.00 | | 496 615.00 |
7C Grand total | 496 615.00 | 476 887.00 | | 496 615.00 |
9U on fixed assets – equity investments | | | | |
| |
| 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 | 272 188.00 | 272 188.00 | | 272 188.00 |
8C Staff and Related Accounts | 5 233.00 | 5 233.00 | | 5 233.00 |
8D Social Security and Other Social Organizations | 2 695.00 | 2 695.00 | | 2 695.00 |
8K Other liabilities (including liabilities related to repo transactions) | 471 887.00 | 471 887.00 | | 471 887.00 |
UP Loans | 500 000.00 | 500 000.00 | | 500 000.00 |
UT Other financial assets | 212 173.00 | 212 173.00 | | 212 173.00 |
UX Other trade receivables | 55 979.00 | 55 979.00 | | 55 979.00 |
UY Staff and related accounts | 126.00 | 126.00 | | 126.00 |
VB VAT | 86 198.00 | 86 198.00 | | 86 198.00 |
VC Group and associates | 3 094 378.00 | 3 094 378.00 | | 3 094 378.00 |
VH Loans with a maturity of more than one year at origin | 6 464.00 | 6 464.00 | | 6 464.00 |
VI Group and Associates | 1 630 944.00 | 1 630 944.00 | | 1 630 944.00 |
VJ Loans taken out during the year | 157 713.00 | | | 157 713.00 |
VK Loans repaid during the year | 159 602.00 | | | 159 602.00 |
VM Income taxes | 6 750.00 | 6 750.00 | | 6 750.00 |
VQ Other Taxes, Duties, and Similar Debts | 733.00 | 733.00 | | 733.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 1 210.00 | 1 210.00 | | 1 210.00 |
VS Prepaid expenses | 5 795.00 | 5 795.00 | | 5 795.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 3 962 610.00 | 3 962 610.00 | | 3 962 610.00 |
VW VAT | 7 330.00 | 7 330.00 | | 7 330.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 2 397 474.00 | 2 397 474.00 | | 2 397 474.00 |
| |
| 11 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
9Z Other taxes, duties, and similar payments | 5 022.00 | | | 5 022.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 190 069.00 | | | 190 069.00 |
ST Other accounts | 52 954.00 | | | 52 954.00 |
XQ Rental, rental and co-ownership charges | 19 015.00 | | | 19 015.00 |
YW Business tax | 960.00 | | | 960.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 5 982.00 | | | 5 982.00 |
YY Amount of VAT collected | 20 039.00 | | | 20 039.00 |
YZ Total deductible VAT on goods and services | 40 767.00 | | | 40 767.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 262 038.00 | | | 262 038.00 |
