| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 805 328.00 | | 805 328.00 | 805 328.00 |
AT Other tangible assets | 24 619.00 | 23 530.00 | 1 089.00 | 24 619.00 |
BB Receivables related to investments | 29 535.00 | | 29 535.00 | 29 535.00 |
BD Other fixed assets | 23.00 | | 23.00 | 23.00 |
BJ TOTAL (I) | 1 251 248.00 | 23 530.00 | 1 227 718.00 | 1 251 248.00 |
BX Customers and related accounts | 104 160.00 | | 104 160.00 | 104 160.00 |
BZ Other receivables | 7 878.00 | | 7 878.00 | 7 878.00 |
CF Cash and cash equivalents | 3 837.00 | | 3 837.00 | 3 837.00 |
CJ TOTAL (II) | 115 875.00 | | 115 875.00 | 115 875.00 |
CO Grand total (0 to V) | 1 367 123.00 | 23 530.00 | 1 343 594.00 | 1 367 123.00 |
CU Other investments | 391 744.00 | | 391 744.00 | 391 744.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | 10 000.00 | | 10 000.00 |
DD Legal reserve (1) | 1 000.00 | 1 000.00 | | 1 000.00 |
DG Other reserves | 280 643.00 | 280 643.00 | | 280 643.00 |
DH Retained earnings | -60 984.00 | -40 816.00 | | -60 984.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -7 643.00 | -20 167.00 | | -7 643.00 |
DL TOTAL (I) | 223 016.00 | 230 659.00 | | 223 016.00 |
DU Loans and Debts from Credit Institutions (3) | 562 324.00 | 554 520.00 | | 562 324.00 |
DV Miscellaneous Loans and Financial Debts (4) | 531 772.00 | 532 010.00 | | 531 772.00 |
DX Trade payables and related accounts | 2 045.00 | 973.00 | | 2 045.00 |
DY Tax and social security liabilities | 24 437.00 | 2 779.00 | | 24 437.00 |
EA Other liabilities | | 2 314.00 | | |
EC TOTAL (IV) | 1 120 577.00 | 1 092 596.00 | | 1 120 577.00 |
EE Grand total (I to V) | 1 343 594.00 | 1 323 255.00 | | 1 343 594.00 |
EI Including equity loans | 531.00 | | | 531.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | | 86 800.00 | |
FJ Net sales | | | 86 800.00 | |
FQ Other income | | | 60.00 | |
FR Total operating income (I) | | | 86 860.00 | |
FU Purchases of raw materials and other supplies | | | | |
FW Other purchases and external expenses | | | 13 224.00 | |
FY Salaries and Wages | | | 69 489.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 510.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 84 224.00 | |
GG - OPERATING RESULT (I - II) | | | 2 635.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 40 000.00 | |
GL Other interest and similar income | | | 912.00 | |
GP Total financial income (V) | | | 40 912.00 | |
GR Interest and similar expenses | | | 10 582.00 | |
GU Total financial expenses (VI) | | | 10 582.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 30 330.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 32 965.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 1 000.00 | 15.00 | | 1 000.00 |
HD Total exceptional income (VII) | 1 000.00 | 15.00 | | 1 000.00 |
HE Exceptional expenses on management operations | 35 503.00 | | | 35 503.00 |
HF Exceptional expenses on capital transactions | 6 104.00 | 15.00 | | 6 104.00 |
HG Exceptional depreciation and provisions | | 13 237.00 | | |
HH Total exceptional expenses (VIII) | 41 608.00 | 13 252.00 | | 41 608.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -40 608.00 | -13 237.00 | | -40 608.00 |
HL TOTAL REVENUE (I + III + V + VII) | 128 772.00 | 86 576.00 | | 128 772.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 136 414.00 | 106 744.00 | | 136 414.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -7 643.00 | -20 167.00 | | -7 643.00 |
| |
| 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 | 1 323 482.00 | | | 1 323 482.00 |
I3 DECREASES Total Financial Fixed Assets | | 72 234.00 | 421 302.00 | |
I4 DECREASES Grand Total | | 72 234.00 | 1 251 248.00 | |
IO DECREASES Total including other intangible assets | | | 805 328.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 24 619.00 | |
KD ACQUISITIONS Total including other intangible assets | 805 328.00 | | | 805 328.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 24 619.00 | | | 24 619.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 493 535.00 | | | 493 535.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 22 020.00 | 1 510.00 | | 22 020.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 22 020.00 | 1 510.00 | | 22 020.00 |
| |
| 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 | 2 045.00 | 2 045.00 | | 2 045.00 |
8D Social Security and Other Social Organizations | 24 437.00 | 24 437.00 | | 24 437.00 |
UL Receivables related to investments | 29 535.00 | | 29 535.00 | 29 535.00 |
UX Other trade receivables | 104 160.00 | 104 160.00 | | 104 160.00 |
VH Loans with a maturity of more than one year at origin | 562 324.00 | 61 708.00 | 244 338.00 | 562 324.00 |
VI Group and Associates | 531 772.00 | | 531 772.00 | 531 772.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 7 878.00 | 7 878.00 | | 7 878.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 141 574.00 | 112 038.00 | 29 535.00 | 141 574.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 120 577.00 | 88 189.00 | 776 109.00 | 1 120 577.00 |
