| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 332 602.00 | | 332 602.00 | 332 602.00 |
BD Other fixed assets | 100.00 | | 100.00 | 100.00 |
BH Other financial assets | | | | |
BJ TOTAL (I) | 1 245 108.00 | | 1 245 108.00 | 1 245 108.00 |
BZ Other receivables | 16 043.00 | | 16 043.00 | 16 043.00 |
CF Cash and cash equivalents | 19 274.00 | | 19 274.00 | 19 274.00 |
CJ TOTAL (II) | 35 317.00 | | 35 317.00 | 35 317.00 |
CO Grand total (0 to V) | 1 280 425.00 | | 1 280 425.00 | 1 280 425.00 |
CU Other investments | 912 406.00 | | 912 406.00 | 912 406.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 150 000.00 | 150 000.00 | | 150 000.00 |
DD Legal reserve (1) | 15 000.00 | 15 000.00 | | 15 000.00 |
DH Retained earnings | 501 836.00 | 372 427.00 | | 501 836.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 24 028.00 | 129 409.00 | | 24 028.00 |
DL TOTAL (I) | 690 864.00 | 666 836.00 | | 690 864.00 |
DM Proceeds from equity securities issues | 428 961.00 | 61 685.00 | | 428 961.00 |
DO TOTAL (II) | 428 961.00 | 61 685.00 | | 428 961.00 |
DU Loans and Debts from Credit Institutions (3) | 363.00 | 129 826.00 | | 363.00 |
DV Miscellaneous Loans and Financial Debts (4) | 104 494.00 | 104 276.00 | | 104 494.00 |
DX Trade payables and related accounts | 5 130.00 | 2 400.00 | | 5 130.00 |
DY Tax and social security liabilities | 612.00 | 608.00 | | 612.00 |
EA Other liabilities | 50 000.00 | 300 000.00 | | 50 000.00 |
EC TOTAL (IV) | 160 599.00 | 537 110.00 | | 160 599.00 |
EE Grand total (I to V) | 1 280 425.00 | 1 265 631.00 | | 1 280 425.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 11 321.00 | |
FX Taxes, duties, and similar payments | | | 204.00 | |
GF Total Operating Expenses (II) | | | 11 525.00 | |
GG - OPERATING RESULT (I - II) | | | -11 525.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 25 000.00 | |
GP Total financial income (V) | | | 25 383.00 | |
GR Interest and similar expenses | | | 4 873.00 | |
GU Total financial expenses (VI) | | | 4 873.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 20 510.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 8 985.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 200.00 | 196.00 | | 200.00 |
HD Total exceptional income (VII) | 200.00 | 196.00 | | 200.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 200.00 | 196.00 | | 200.00 |
HK Income tax | -14 843.00 | | | -14 843.00 |
HL TOTAL REVENUE (I + III + V + VII) | 25 583.00 | 150 778.00 | | 25 583.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 555.00 | 21 369.00 | | 1 555.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 24 028.00 | 129 409.00 | | 24 028.00 |
| |
| 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 | 1 262 319.00 | | | 1 262 319.00 |
I3 DECREASES Total Financial Fixed Assets | | 17 211.00 | 912 506.00 | |
I4 DECREASES Grand Total | | 17 211.00 | 1 245 108.00 | |
IO DECREASES Total including other intangible assets | | | 332 602.00 | |
KD ACQUISITIONS Total including other intangible assets | 332 602.00 | | | 332 602.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 929 717.00 | | | 929 717.00 |
| |
| 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 | 5 130.00 | 5 130.00 | | 5 130.00 |
8K Other liabilities (including liabilities related to repo transactions) | 50 000.00 | 50 000.00 | | 50 000.00 |
VC Group and associates | 15 268.00 | 15 268.00 | | 15 268.00 |
VG Loans with a maturity of up to one year at origin | 363.00 | 363.00 | | 363.00 |
VI Group and Associates | 104 494.00 | 104 494.00 | | 104 494.00 |
VK Loans repaid during the year | 129 343.00 | | | 129 343.00 |
VM Income taxes | 775.00 | 775.00 | | 775.00 |
VQ Other Taxes, Duties, and Similar Debts | 612.00 | 612.00 | | 612.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 16 043.00 | 16 043.00 | | 16 043.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 160 599.00 | 160 599.00 | | 160 599.00 |
