| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 2 288.00 | 2 288.00 | | 2 288.00 |
AH Goodwill | 86 659.00 | | 86 659.00 | 86 659.00 |
BJ TOTAL (I) | 219 847.00 | 2 288.00 | 217 559.00 | 219 847.00 |
BZ Other receivables | 42 666.00 | | 42 666.00 | 42 666.00 |
CD Marketable securities | 50 000.00 | | 50 000.00 | 50 000.00 |
CF Cash and cash equivalents | 11 417.00 | | 11 417.00 | 11 417.00 |
CJ TOTAL (II) | 104 083.00 | | 104 083.00 | 104 083.00 |
CO Grand total (0 to V) | 323 930.00 | 2 288.00 | 321 642.00 | 323 930.00 |
CU Other investments | 130 900.00 | | 130 900.00 | 130 900.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 610.00 | | | 1 610.00 |
DB Share, merger, contribution premiums, etc. | 65 140.00 | | | 65 140.00 |
DD Legal reserve (1) | 161.00 | | | 161.00 |
DG Other reserves | 136 094.00 | | | 136 094.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -1 543.00 | | | -1 543.00 |
DL TOTAL (I) | 201 462.00 | | | 201 462.00 |
DU Loans and Debts from Credit Institutions (3) | 55 473.00 | | | 55 473.00 |
DV Miscellaneous Loans and Financial Debts (4) | 42 566.00 | | | 42 566.00 |
DX Trade payables and related accounts | 610.00 | | | 610.00 |
DY Tax and social security liabilities | 21 530.00 | | | 21 530.00 |
EC TOTAL (IV) | 120 180.00 | | | 120 180.00 |
EE Grand total (I to V) | 321 642.00 | | | 321 642.00 |
EG Accrued income and payables due within one year | 104 341.00 | | | 104 341.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 1 363.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 214.00 | |
GF Total Operating Expenses (II) | | | 1 577.00 | |
GG - OPERATING RESULT (I - II) | | | -1 577.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 518.00 | |
GP Total financial income (V) | | | 518.00 | |
GR Interest and similar expenses | | | 1 390.00 | |
GU Total financial expenses (VI) | | | 1 390.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -872.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -2 449.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 92.00 | | | 92.00 |
HH Total exceptional expenses (VIII) | 92.00 | | | 92.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -92.00 | | | -92.00 |
HK Income tax | -998.00 | | | -998.00 |
HL TOTAL REVENUE (I + III + V + VII) | 518.00 | | | 518.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 2 061.00 | | | 2 061.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -1 543.00 | | | -1 543.00 |
| |
| 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 | 219 847.00 | | | 219 847.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 2 288.00 | | | 2 288.00 |
I3 DECREASES Total Financial Fixed Assets | | | 130 900.00 | |
I4 DECREASES Grand Total | | | 219 847.00 | |
IN DECREASES Start-up, development, or research expenses | | | 2 288.00 | |
IO DECREASES Total including other intangible assets | | | 86 659.00 | |
KD ACQUISITIONS Total including other intangible assets | 86 659.00 | | | 86 659.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 130 900.00 | | | 130 900.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 2 073.00 | 214.00 | | 2 073.00 |
CY DEPRECIATION Start-up, development, or research expenses | 2 073.00 | 214.00 | | 2 073.00 |
| |
| 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 | 610.00 | 610.00 | | 610.00 |
8E Income Taxes | 21 530.00 | 21 530.00 | | 21 530.00 |
VC Group and associates | 42 666.00 | 42 666.00 | | 42 666.00 |
VH Loans with a maturity of more than one year at origin | 55 473.00 | 39 635.00 | 15 838.00 | 55 473.00 |
VI Group and Associates | 42 566.00 | 42 566.00 | | 42 566.00 |
VK Loans repaid during the year | 12 869.00 | | | 12 869.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 42 666.00 | 42 666.00 | | 42 666.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 120 180.00 | 104 341.00 | 15 838.00 | 120 180.00 |
| |
| 11 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
SS Intermediary remuneration and fees (excluding retrocessions) | 1 236.00 | | | 1 236.00 |
ST Other accounts | 127.00 | | | 127.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 1 363.00 | | | 1 363.00 |
ZR Subsidiaries and equity interests | 1.00 | | | 1.00 |
