| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | | | 2 348 000.00 | |
AR Technical installations, industrial equipment and tools | | | 354.00 | |
AT Other tangible assets | | | 34 864.00 | |
BD Other fixed assets | | | 23 669.00 | |
BH Other financial assets | | | 23 026.00 | |
BJ TOTAL (I) | | | 2 431 913.00 | |
BT Goods | | | 264 025.00 | |
BV Advances and down payments on orders | | | 350.00 | |
BX Customers and related accounts | | | 58 891.00 | |
BZ Other receivables | | | 21 598.00 | |
CF Cash and cash equivalents | | | 287 115.00 | |
CH Prepaid expenses | | | 3 991.00 | |
CJ TOTAL (II) | | | 635 972.00 | |
CO Grand total (0 to V) | | | 3 067 885.00 | |
CS Evaluated investments - equity method | | | 2 000.00 | |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 540 000.00 | 540 000.00 | | 540 000.00 |
DD Legal reserve (1) | 54 000.00 | 54 000.00 | | 54 000.00 |
DG Other reserves | 1 059 373.00 | 951 002.00 | | 1 059 373.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 236 055.00 | 262 371.00 | | 236 055.00 |
DL TOTAL (I) | 1 889 428.00 | 1 807 373.00 | | 1 889 428.00 |
DU Loans and Debts from Credit Institutions (3) | 896 006.00 | 983 889.00 | | 896 006.00 |
DV Miscellaneous Loans and Financial Debts (4) | 3 509.00 | 4 054.00 | | 3 509.00 |
DX Trade payables and related accounts | 193 982.00 | 182 572.00 | | 193 982.00 |
DY Tax and social security liabilities | 84 952.00 | 45 584.00 | | 84 952.00 |
EA Other liabilities | 7.00 | 9.00 | | 7.00 |
EC TOTAL (IV) | 1 178 457.00 | 1 216 107.00 | | 1 178 457.00 |
EE Grand total (I to V) | 3 067 885.00 | 3 023 480.00 | | 3 067 885.00 |
EG Accrued income and payables due within one year | 359 932.00 | 351 879.00 | | 359 932.00 |
| |
| 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 | 2 650 938.00 | | 2 877.00 | 2 650 938.00 |
I3 DECREASES Total Financial Fixed Assets | | | 59 014.00 | |
I4 DECREASES Grand Total | | | 2 653 816.00 | |
IO DECREASES Total including other intangible assets | | | 2 349 913.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 244 889.00 | |
KD ACQUISITIONS Total including other intangible assets | 2 349 913.00 | | | 2 349 913.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 244 012.00 | | 877.00 | 244 012.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 57 014.00 | | 2 000.00 | 57 014.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 198 233.00 | 13 350.00 | | 198 233.00 |
PE DEPRECIATION Total including other intangible assets | 1 913.00 | | | 1 913.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 196 321.00 | 13 350.00 | | 196 321.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
06 aucun libellé | 9 410.00 | 910.00 | | 9 410.00 |
6T Receivables | 185.00 | | | 185.00 |
7B Total provisions for depreciation | 9 595.00 | 910.00 | | 9 595.00 |
7C Grand total | 9 595.00 | 910.00 | | 9 595.00 |
| |
| 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 | 896 006.00 | 77 481.00 | 397 136.00 | 896 006.00 |
8B Suppliers and Related Accounts | 193 982.00 | 193 982.00 | | 193 982.00 |
8K Other liabilities (including liabilities related to repo transactions) | 88 469.00 | 88 469.00 | | 88 469.00 |
UT Other financial assets | 33 345.00 | | 33 345.00 | 33 345.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 80 675.00 | 80 675.00 | | 80 675.00 |
VS Prepaid expenses | 3 991.00 | 3 991.00 | | 3 991.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 118 011.00 | 84 666.00 | 33 345.00 | 118 011.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 178 457.00 | 359 932.00 | 397 136.00 | 1 178 457.00 |
