| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 3 361.00 | 3 361.00 | | 3 361.00 |
AH Goodwill | 880 094.00 | | 880 094.00 | 880 094.00 |
BB Receivables related to investments | 220 289.00 | | 220 289.00 | 220 289.00 |
BJ TOTAL (I) | 1 710 492.00 | 3 361.00 | 1 707 131.00 | 1 710 492.00 |
BZ Other receivables | 33 301.00 | | 33 301.00 | 33 301.00 |
CF Cash and cash equivalents | 18 567.00 | | 18 567.00 | 18 567.00 |
CJ TOTAL (II) | 51 868.00 | | 51 868.00 | 51 868.00 |
CO Grand total (0 to V) | 1 762 360.00 | 3 361.00 | 1 758 999.00 | 1 762 360.00 |
CU Other investments | 606 747.00 | | 606 747.00 | 606 747.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 15 000.00 | 15 000.00 | | 15 000.00 |
DD Legal reserve (1) | 1 500.00 | 1 500.00 | | 1 500.00 |
DG Other reserves | 973 067.00 | 718 664.00 | | 973 067.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 258 605.00 | 254 403.00 | | 258 605.00 |
DL TOTAL (I) | 1 248 172.00 | 989 567.00 | | 1 248 172.00 |
DU Loans and Debts from Credit Institutions (3) | 473 893.00 | 706 646.00 | | 473 893.00 |
DV Miscellaneous Loans and Financial Debts (4) | | 950.00 | | |
DX Trade payables and related accounts | 2 523.00 | 2 467.00 | | 2 523.00 |
DY Tax and social security liabilities | 34 411.00 | 111.00 | | 34 411.00 |
EC TOTAL (IV) | 510 827.00 | 710 174.00 | | 510 827.00 |
EE Grand total (I to V) | 1 758 999.00 | 1 699 741.00 | | 1 758 999.00 |
EG Accrued income and payables due within one year | 274 829.00 | 240 747.00 | | 274 829.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 5 152.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 209.00 | |
GF Total Operating Expenses (II) | | | 5 361.00 | |
GG - OPERATING RESULT (I - II) | | | -5 361.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 271 714.00 | |
GP Total financial income (V) | | | 271 714.00 | |
GR Interest and similar expenses | | | 11 654.00 | |
GU Total financial expenses (VI) | | | 11 654.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 260 060.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 254 699.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | -3 906.00 | -5 016.00 | | -3 906.00 |
HL TOTAL REVENUE (I + III + V + VII) | 271 714.00 | 271 496.00 | | 271 714.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 13 109.00 | 17 093.00 | | 13 109.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 258 605.00 | 254 403.00 | | 258 605.00 |
| |
| 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 | 1 696 569.00 | | 390 234.00 | 1 696 569.00 |
KD ACQUISITIONS Total including other intangible assets | 883 455.00 | | | 883 455.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 813 113.00 | | 390 234.00 | 813 113.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 3 152.00 | 209.00 | | 3 152.00 |
CY DEPRECIATION Start-up, development, or research expenses | 3 152.00 | 209.00 | | 3 152.00 |
| |
| 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 | 2 523.00 | 2 523.00 | | 2 523.00 |
8E Income Taxes | 34 411.00 | 34 411.00 | | 34 411.00 |
UL Receivables related to investments | 220 289.00 | | 220 289.00 | 220 289.00 |
VC Group and associates | 33 301.00 | 33 301.00 | | 33 301.00 |
VH Loans with a maturity of more than one year at origin | 473 893.00 | 237 896.00 | 235 998.00 | 473 893.00 |
VK Loans repaid during the year | 230 922.00 | | | 230 922.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 253 590.00 | 33 301.00 | 220 289.00 | 253 590.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 510 827.00 | 274 829.00 | 235 998.00 | 510 827.00 |
