| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 1 524.00 | | 1 524.00 | 1 524.00 |
BJ TOTAL (I) | 2 455 637.00 | | 2 455 637.00 | 2 455 637.00 |
BX Customers and related accounts | 110 503.00 | | 110 503.00 | 110 503.00 |
BZ Other receivables | 10 182.00 | | 10 182.00 | 10 182.00 |
CD Marketable securities | | | | |
CF Cash and cash equivalents | 292 376.00 | | 292 376.00 | 292 376.00 |
CJ TOTAL (II) | 413 061.00 | | 413 061.00 | 413 061.00 |
CO Grand total (0 to V) | 2 868 698.00 | | 2 868 698.00 | 2 868 698.00 |
CU Other investments | 2 454 113.00 | | 2 454 113.00 | 2 454 113.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 84 240.00 | 84 240.00 | | 84 240.00 |
DB Share, merger, contribution premiums, etc. | 417 968.00 | 417 968.00 | | 417 968.00 |
DD Legal reserve (1) | 8 424.00 | 8 424.00 | | 8 424.00 |
DG Other reserves | 2 010 438.00 | 4 359 724.00 | | 2 010 438.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 5 779.00 | 1 114 492.00 | | 5 779.00 |
DL TOTAL (I) | 2 526 849.00 | 5 984 849.00 | | 2 526 849.00 |
DV Miscellaneous Loans and Financial Debts (4) | 215 885.00 | 702 797.00 | | 215 885.00 |
DX Trade payables and related accounts | 122 983.00 | 58 022.00 | | 122 983.00 |
DY Tax and social security liabilities | 2 982.00 | 7 224.00 | | 2 982.00 |
EC TOTAL (IV) | 341 850.00 | 768 044.00 | | 341 850.00 |
EE Grand total (I to V) | 2 868 698.00 | 6 752 893.00 | | 2 868 698.00 |
EG Accrued income and payables due within one year | 341 850.00 | 768 044.00 | | 341 850.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 127 625.00 | 671 681.00 | 799 306.00 | 127 625.00 |
FG Production sold - services | 39.00 | | 39.00 | 39.00 |
FJ Net sales | 127 663.00 | 671 681.00 | 799 344.00 | 127 663.00 |
FQ Other income | | | 39.00 | |
FR Total operating income (I) | | | 799 383.00 | |
FS Purchases of goods (including customs duties) | | | 663 728.00 | |
FW Other purchases and external expenses | | | 136 740.00 | |
FX Taxes, duties, and similar payments | | | 1 249.00 | |
FY Salaries and Wages | | | 25 744.00 | |
FZ Social Security Contributions | | | 9 864.00 | |
GE Other Expenses | | | 3 109.00 | |
GF Total Operating Expenses (II) | | | 840 434.00 | |
GG - OPERATING RESULT (I - II) | | | -41 051.00 | |
GJ Financial income from other securities and fixed asset receivables | | | | |
GL Other interest and similar income | | | 17 035.00 | |
GP Total financial income (V) | | | 17 035.00 | |
GR Interest and similar expenses | | | 44 607.00 | |
GT Net expenses on sales of marketable securities | | | 19 350.00 | |
GU Total financial expenses (VI) | | | 63 957.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -46 922.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -87 972.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 104 400.00 | | | 104 400.00 |
HD Total exceptional income (VII) | 104 400.00 | | | 104 400.00 |
HF Exceptional expenses on capital transactions | 2 190.00 | | | 2 190.00 |
HH Total exceptional expenses (VIII) | 2 190.00 | | | 2 190.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 102 210.00 | | | 102 210.00 |
HK Income tax | 8 459.00 | 5 980.00 | | 8 459.00 |
HL TOTAL REVENUE (I + III + V + VII) | 920 818.00 | 1 745 680.00 | | 920 818.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 915 040.00 | 631 188.00 | | 915 040.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 5 779.00 | 1 114 492.00 | | 5 779.00 |
| |
| 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 | 2 457 827.00 | | | 2 457 827.00 |
I4 DECREASES Grand Total | | 2 190.00 | 2 455 637.00 | |
IO DECREASES Total including other intangible assets | | | 1 524.00 | |
IY DECREASES Total Tangible Fixed Assets | | 2 190.00 | 2 454 113.00 | |
KD ACQUISITIONS Total including other intangible assets | 1 524.00 | | | 1 524.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 2 456 303.00 | | | 2 456 303.00 |
| |
| 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 | 122 983.00 | 122 983.00 | | 122 983.00 |
8E Income Taxes | 2 475.00 | 2 475.00 | | 2 475.00 |
UX Other trade receivables | 110 503.00 | 110 503.00 | | 110 503.00 |
VB VAT | 10 081.00 | 10 081.00 | | 10 081.00 |
VI Group and Associates | 215 885.00 | 215 885.00 | | 215 885.00 |
VP Miscellaneous | 101.00 | 101.00 | | 101.00 |
VQ Other Taxes, Duties, and Similar Debts | 507.00 | 507.00 | | 507.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 120 685.00 | 120 685.00 | | 120 685.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 341 850.00 | 341 850.00 | | 341 850.00 |
