| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 2 248 089.00 | | 2 248 089.00 | 2 248 089.00 |
AT Other tangible assets | 163 285.00 | 162 900.00 | 385.00 | 163 285.00 |
BH Other financial assets | 32 882.00 | 67 132.00 | -34 250.00 | 32 882.00 |
BJ TOTAL (I) | 2 444 256.00 | 230 032.00 | 2 214 224.00 | 2 444 256.00 |
BX Customers and related accounts | 154 029.00 | | 154 029.00 | 154 029.00 |
BZ Other receivables | 19 342.00 | | 19 342.00 | 19 342.00 |
CF Cash and cash equivalents | 1 739.00 | | 1 739.00 | 1 739.00 |
CJ TOTAL (II) | 175 111.00 | | 175 111.00 | 175 111.00 |
CO Grand total (0 to V) | 2 619 367.00 | 230 032.00 | 2 389 335.00 | 2 619 367.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 227 072.00 | 227 072.00 | | 227 072.00 |
DB Share, merger, contribution premiums, etc. | 1 015 269.00 | 1 015 269.00 | | 1 015 269.00 |
DD Legal reserve (1) | 22 708.00 | 22 708.00 | | 22 708.00 |
DF Regulated reserves (1) | 3 681.00 | 3 681.00 | | 3 681.00 |
DG Other reserves | 148 563.00 | 148 563.00 | | 148 563.00 |
DH Retained earnings | 779 184.00 | 745 538.00 | | 779 184.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 44 276.00 | 33 645.00 | | 44 276.00 |
DL TOTAL (I) | 2 240 753.00 | 2 196 477.00 | | 2 240 753.00 |
DQ Provisions for Expenses | 3 000.00 | 3 000.00 | | 3 000.00 |
DR TOTAL (IV) | 3 000.00 | 3 000.00 | | 3 000.00 |
DV Miscellaneous Loans and Financial Debts (4) | 92 031.00 | 204 989.00 | | 92 031.00 |
DX Trade payables and related accounts | 30 578.00 | 12 574.00 | | 30 578.00 |
DY Tax and social security liabilities | 22 972.00 | | | 22 972.00 |
EC TOTAL (IV) | 145 582.00 | 217 564.00 | | 145 582.00 |
EE Grand total (I to V) | 2 389 335.00 | 2 417 041.00 | | 2 389 335.00 |
EI Including equity loans | 8.00 | | | 8.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 114 862.00 | | 114 862.00 | 114 862.00 |
FJ Net sales | 114 862.00 | | 114 862.00 | 114 862.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | | |
FQ Other income | | | | |
FR Total operating income (I) | | | 114 862.00 | |
FW Other purchases and external expenses | | | -4 971.00 | |
FX Taxes, duties, and similar payments | | | 453.00 | |
FY Salaries and Wages | | | | |
FZ Social Security Contributions | | | | |
GA Operating Expenses - Depreciation and Amortization | | | 671.00 | |
GE Other Expenses | | | 11 701.00 | |
GF Total Operating Expenses (II) | | | 7 854.00 | |
GG - OPERATING RESULT (I - II) | | | 107 008.00 | |
GQ Financial allocations to depreciation and provisions | | | 45 514.00 | |
GU Total financial expenses (VI) | | | 45 514.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -45 514.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 61 494.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | | 210.00 | | |
HH Total exceptional expenses (VIII) | | 210.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -210.00 | | |
HK Income tax | 17 218.00 | 13 166.00 | | 17 218.00 |
HL TOTAL REVENUE (I + III + V + VII) | 114 862.00 | 144 326.00 | | 114 862.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 70 586.00 | 110 681.00 | | 70 586.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 44 276.00 | 33 645.00 | | 44 276.00 |
| |
| 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 | 2 478 506.00 | | | 2 478 506.00 |
I3 DECREASES Total Financial Fixed Assets | 34 250.00 | | 32 882.00 | 34 250.00 |
I4 DECREASES Grand Total | 34 250.00 | | 2 444 256.00 | 34 250.00 |
IO DECREASES Total including other intangible assets | | | 2 248 089.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 163 285.00 | |
KD ACQUISITIONS Total including other intangible assets | 2 248 089.00 | | | 2 248 089.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 163 285.00 | | | 163 285.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 67 132.00 | | | 67 132.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 162 229.00 | 671.00 | | 162 229.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 162 229.00 | 671.00 | | 162 229.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
06 aucun libellé | 21 617.00 | 45 514.00 | | 21 617.00 |
5V Other provisions for risks and expenses | | | | |
5Z Total provisions for risks and expenses | 3 000.00 | | | 3 000.00 |
7B Total provisions for depreciation | 21 617.00 | 45 514.00 | | 21 617.00 |
7C Grand total | 24 617.00 | 45 514.00 | | 24 617.00 |
| |
| 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 | 30 578.00 | 30 578.00 | | 30 578.00 |
UT Other financial assets | 32 882.00 | 32 882.00 | | 32 882.00 |
UX Other trade receivables | 154 029.00 | 154 029.00 | | 154 029.00 |
VB VAT | 18 174.00 | 18 174.00 | | 18 174.00 |
VI Group and Associates | 92 031.00 | 92 031.00 | | 92 031.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 1 168.00 | 1 168.00 | | 1 168.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 206 253.00 | 206 253.00 | | 206 253.00 |
VW VAT | 22 972.00 | 22 972.00 | | 22 972.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 145 582.00 | 145 582.00 | | 145 582.00 |
