| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 508.00 | 508.00 | | 508.00 |
AH Goodwill | 1 393 167.00 | | 1 393 167.00 | 1 393 167.00 |
AR Technical installations, industrial equipment and tools | 162 705.00 | 42 161.00 | 120 543.00 | 162 705.00 |
AT Other tangible assets | 1 618.00 | 1 618.00 | | 1 618.00 |
BH Other financial assets | 31 169.00 | | 31 169.00 | 31 169.00 |
BJ TOTAL (I) | 1 589 169.00 | 44 288.00 | 1 544 880.00 | 1 589 169.00 |
BX Customers and related accounts | | | | |
BZ Other receivables | 438 231.00 | | 438 231.00 | 438 231.00 |
CF Cash and cash equivalents | 233.00 | | 233.00 | 233.00 |
CJ TOTAL (II) | 438 464.00 | | 438 464.00 | 438 464.00 |
CO Grand total (0 to V) | 2 027 633.00 | 44 288.00 | 1 983 345.00 | 2 027 633.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 558 001.00 | 1 558 001.00 | | 1 558 001.00 |
DD Legal reserve (1) | 7 603.00 | | | 7 603.00 |
DH Retained earnings | | -2 375.00 | | |
DI RESULTS FOR THE YEAR (Profit or Loss) | 48 234.00 | 9 978.00 | | 48 234.00 |
DL TOTAL (I) | 1 613 838.00 | 1 565 604.00 | | 1 613 838.00 |
DV Miscellaneous Loans and Financial Debts (4) | 363 506.00 | 11 825.00 | | 363 506.00 |
DX Trade payables and related accounts | 6 000.00 | 194 401.00 | | 6 000.00 |
DY Tax and social security liabilities | | 37 708.00 | | |
EC TOTAL (IV) | 369 506.00 | 243 935.00 | | 369 506.00 |
EE Grand total (I to V) | 1 983 345.00 | 1 809 540.00 | | 1 983 345.00 |
EI Including equity loans | 363 506.00 | | | 363 506.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 218 184.00 | | 218 184.00 | 218 184.00 |
FJ Net sales | 218 184.00 | | 218 184.00 | 218 184.00 |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 218 185.00 | |
FW Other purchases and external expenses | | | 130 303.00 | |
FX Taxes, duties, and similar payments | | | -2 193.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 23 639.00 | |
GF Total Operating Expenses (II) | | | 151 750.00 | |
GG - OPERATING RESULT (I - II) | | | 66 434.00 | |
GL Other interest and similar income | | | 611.00 | |
GP Total financial income (V) | | | 611.00 | |
GR Interest and similar expenses | | | 53.00 | |
GU Total financial expenses (VI) | | | 53.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 557.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 66 992.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 18 758.00 | 4 989.00 | | 18 758.00 |
HL TOTAL REVENUE (I + III + V + VII) | 218 796.00 | 177 578.00 | | 218 796.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 170 562.00 | 167 600.00 | | 170 562.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 48 234.00 | 9 978.00 | | 48 234.00 |
| |
| 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 | 1 589 169.00 | | | 1 589 169.00 |
I3 DECREASES Total Financial Fixed Assets | | | 31 169.00 | |
I4 DECREASES Grand Total | | | 1 589 169.00 | |
IO DECREASES Total including other intangible assets | | | 1 393 676.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 164 323.00 | |
KD ACQUISITIONS Total including other intangible assets | 1 393 676.00 | | | 1 393 676.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 164 323.00 | | | 164 323.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 31 169.00 | | | 31 169.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 20 649.00 | 23 639.00 | | 20 649.00 |
PE DEPRECIATION Total including other intangible assets | 413.00 | 94.00 | | 413.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 20 235.00 | 23 544.00 | | 20 235.00 |
| |
| 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 | 6 000.00 | 6 000.00 | | 6 000.00 |
UT Other financial assets | 31 169.00 | | 31 169.00 | 31 169.00 |
VB VAT | 1 000.00 | 1 000.00 | | 1 000.00 |
VC Group and associates | 437 231.00 | 437 231.00 | | 437 231.00 |
VI Group and Associates | 363 506.00 | 363 506.00 | | 363 506.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 469 400.00 | 438 231.00 | 31 169.00 | 469 400.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 369 506.00 | 369 506.00 | | 369 506.00 |
