| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 1 355 000.00 | | 1 355 000.00 | 1 355 000.00 |
AR Technical installations, industrial equipment and tools | 2 860.00 | 2 157.00 | 702.00 | 2 860.00 |
AT Other tangible assets | 148 728.00 | 67 781.00 | 80 946.00 | 148 728.00 |
BB Receivables related to investments | 3 246.00 | | 3 246.00 | 3 246.00 |
BH Other financial assets | 14 327.00 | 5 268.00 | 9 059.00 | 14 327.00 |
BJ TOTAL (I) | 1 524 161.00 | 75 207.00 | 1 448 954.00 | 1 524 161.00 |
BT Goods | 107 362.00 | | 107 362.00 | 107 362.00 |
BX Customers and related accounts | 95 565.00 | | 95 565.00 | 95 565.00 |
BZ Other receivables | 165 613.00 | | 165 613.00 | 165 613.00 |
CF Cash and cash equivalents | 310 447.00 | | 310 447.00 | 310 447.00 |
CH Prepaid expenses | 1 288.00 | | 1 288.00 | 1 288.00 |
CJ TOTAL (II) | 680 277.00 | | 680 277.00 | 680 277.00 |
CO Grand total (0 to V) | 2 204 439.00 | 75 207.00 | 2 129 232.00 | 2 204 439.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 200 000.00 | 200 000.00 | | 200 000.00 |
DD Legal reserve (1) | 20 000.00 | 20 000.00 | | 20 000.00 |
DG Other reserves | 140 224.00 | | | 140 224.00 |
DH Retained earnings | 771 551.00 | 771 551.00 | | 771 551.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 173 763.00 | 140 224.00 | | 173 763.00 |
DL TOTAL (I) | 1 305 539.00 | 1 131 776.00 | | 1 305 539.00 |
DU Loans and Debts from Credit Institutions (3) | 580 364.00 | 718 277.00 | | 580 364.00 |
DV Miscellaneous Loans and Financial Debts (4) | 60 795.00 | 64 757.00 | | 60 795.00 |
DX Trade payables and related accounts | 119 723.00 | 129 085.00 | | 119 723.00 |
DY Tax and social security liabilities | 62 809.00 | 21 072.00 | | 62 809.00 |
EC TOTAL (IV) | 823 692.00 | 933 193.00 | | 823 692.00 |
EE Grand total (I to V) | 2 129 232.00 | 2 064 969.00 | | 2 129 232.00 |
| |
| 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 | 1 524 162.00 | | | 1 524 162.00 |
I3 DECREASES Total Financial Fixed Assets | | | 17 573.00 | |
I4 DECREASES Grand Total | | | 1 524 162.00 | |
IO DECREASES Total including other intangible assets | | | 1 355 000.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 151 589.00 | |
KD ACQUISITIONS Total including other intangible assets | 1 355 000.00 | | | 1 355 000.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 151 589.00 | | | 151 589.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 17 573.00 | | | 17 573.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 53 824.00 | 16 115.00 | | 53 824.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 53 824.00 | 16 115.00 | | 53 824.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
06 aucun libellé | 5 268.00 | | | 5 268.00 |
7B Total provisions for depreciation | 5 268.00 | | | 5 268.00 |
7C Grand total | 5 268.00 | | | 5 268.00 |
| |
| 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 | 119 724.00 | 119 724.00 | | 119 724.00 |
8C Staff and Related Accounts | 9 821.00 | 9 821.00 | | 9 821.00 |
8D Social Security and Other Social Organizations | 27 665.00 | 27 665.00 | | 27 665.00 |
8E Income Taxes | 15 766.00 | 15 766.00 | | 15 766.00 |
UL Receivables related to investments | 3 246.00 | | 3 246.00 | 3 246.00 |
UT Other financial assets | 14 327.00 | | 14 327.00 | 14 327.00 |
UX Other trade receivables | 95 566.00 | 95 566.00 | | 95 566.00 |
VB VAT | 1 892.00 | 1 892.00 | | 1 892.00 |
VH Loans with a maturity of more than one year at origin | 580 364.00 | 138 846.00 | 427 160.00 | 580 364.00 |
VI Group and Associates | 60 795.00 | 60 795.00 | | 60 795.00 |
VK Loans repaid during the year | 137 911.00 | | | 137 911.00 |
VQ Other Taxes, Duties, and Similar Debts | 6 728.00 | 6 728.00 | | 6 728.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 163 721.00 | 163 721.00 | | 163 721.00 |
VS Prepaid expenses | 1 289.00 | 1 289.00 | | 1 289.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 280 041.00 | 262 468.00 | 17 573.00 | 280 041.00 |
VW VAT | 2 829.00 | 2 829.00 | | 2 829.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 823 693.00 | 382 175.00 | 427 160.00 | 823 693.00 |
