| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 750 000.00 | | 750 000.00 | 750 000.00 |
AR Technical installations, industrial equipment and tools | 5 153.00 | 5 128.00 | 25.00 | 5 153.00 |
AT Other tangible assets | 91 287.00 | 54 376.00 | 36 911.00 | 91 287.00 |
BH Other financial assets | 8 916.00 | 4 378.00 | 4 538.00 | 8 916.00 |
BJ TOTAL (I) | 855 357.00 | 63 883.00 | 791 474.00 | 855 357.00 |
BT Goods | 142 644.00 | | 142 644.00 | 142 644.00 |
BX Customers and related accounts | 15 633.00 | | 15 633.00 | 15 633.00 |
BZ Other receivables | 7 135.00 | | 7 135.00 | 7 135.00 |
CD Marketable securities | 201 444.00 | | 201 444.00 | 201 444.00 |
CF Cash and cash equivalents | 51 942.00 | | 51 942.00 | 51 942.00 |
CH Prepaid expenses | 1 308.00 | | 1 308.00 | 1 308.00 |
CJ TOTAL (II) | 420 107.00 | | 420 107.00 | 420 107.00 |
CO Grand total (0 to V) | 1 275 464.00 | 63 883.00 | 1 211 581.00 | 1 275 464.00 |
CP Shares due in less than one year | 4 538.00 | | | 4 538.00 |
CU Other investments | | | | |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 30 000.00 | 30 000.00 | | 30 000.00 |
DD Legal reserve (1) | 3 000.00 | 3 000.00 | | 3 000.00 |
DG Other reserves | 61 612.00 | | | 61 612.00 |
DH Retained earnings | 229 685.00 | 229 685.00 | | 229 685.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 91 661.00 | 71 612.00 | | 91 661.00 |
DL TOTAL (I) | 415 959.00 | 334 297.00 | | 415 959.00 |
DU Loans and Debts from Credit Institutions (3) | 492 281.00 | 560 000.00 | | 492 281.00 |
DV Miscellaneous Loans and Financial Debts (4) | 152 007.00 | 145 611.00 | | 152 007.00 |
DX Trade payables and related accounts | 112 992.00 | 113 149.00 | | 112 992.00 |
DY Tax and social security liabilities | 34 342.00 | 14 073.00 | | 34 342.00 |
EA Other liabilities | 4 000.00 | 6 000.00 | | 4 000.00 |
EC TOTAL (IV) | 795 622.00 | 838 835.00 | | 795 622.00 |
EE Grand total (I to V) | 1 211 581.00 | 1 173 132.00 | | 1 211 581.00 |
EG Accrued income and payables due within one year | 371 713.00 | 838 835.00 | | 371 713.00 |
| |
| 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 | 848 583.00 | | 8 533.00 | 848 583.00 |
I2 DECREASES Loans and Financial Fixed Assets | | 160.00 | | |
I3 DECREASES Total Financial Fixed Assets | | 1 760.00 | 8 916.00 | |
I4 DECREASES Grand Total | | 1 760.00 | 855 357.00 | |
IO DECREASES Total including other intangible assets | | | 750 000.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 96 441.00 | |
KD ACQUISITIONS Total including other intangible assets | 750 000.00 | | | 750 000.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 87 907.00 | | 8 533.00 | 87 907.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 10 676.00 | | | 10 676.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 46 783.00 | 12 721.00 | | 46 783.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 46 783.00 | 12 721.00 | | 46 783.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
06 aucun libellé | 4 378.00 | | | 4 378.00 |
7B Total provisions for depreciation | 4 378.00 | | | 4 378.00 |
7C Grand total | 4 378.00 | | | 4 378.00 |
| |
| 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 | 112 992.00 | 112 992.00 | | 112 992.00 |
8C Staff and Related Accounts | 6 164.00 | 6 164.00 | | 6 164.00 |
8D Social Security and Other Social Organizations | 14 274.00 | 14 274.00 | | 14 274.00 |
8E Income Taxes | 9 025.00 | 9 025.00 | | 9 025.00 |
8K Other liabilities (including liabilities related to repo transactions) | 4 000.00 | 4 000.00 | | 4 000.00 |
UT Other financial assets | 8 916.00 | 8 916.00 | | 8 916.00 |
UX Other trade receivables | 15 633.00 | 15 633.00 | | 15 633.00 |
VB VAT | 3 907.00 | 3 907.00 | | 3 907.00 |
VC Group and associates | 1 000.00 | 1 000.00 | | 1 000.00 |
VH Loans with a maturity of more than one year at origin | 492 281.00 | 68 371.00 | 276 873.00 | 492 281.00 |
VI Group and Associates | 152 007.00 | 152 007.00 | | 152 007.00 |
VK Loans repaid during the year | 67 683.00 | | | 67 683.00 |
VQ Other Taxes, Duties, and Similar Debts | 1 528.00 | 1 528.00 | | 1 528.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 2 228.00 | 2 228.00 | | 2 228.00 |
VS Prepaid expenses | 1 308.00 | 1 308.00 | | 1 308.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 32 992.00 | 32 992.00 | | 32 992.00 |
VW VAT | 3 349.00 | 3 349.00 | | 3 349.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 795 622.00 | 371 713.00 | 276 873.00 | 795 622.00 |
| |
| 11 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
YP Average staff number | 3.00 | | | 3.00 |
