| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 504 460.00 | | 504 460.00 | 504 460.00 |
BJ TOTAL (I) | 3 585 056.00 | 84 263.00 | 3 500 793.00 | 3 585 056.00 |
BZ Other receivables | | | | |
CF Cash and cash equivalents | 100 781.00 | | 100 781.00 | 100 781.00 |
CJ TOTAL (II) | 100 781.00 | | 100 781.00 | 100 781.00 |
CO Grand total (0 to V) | 3 685 837.00 | 84 263.00 | 3 601 574.00 | 3 685 837.00 |
CS Evaluated investments - equity method | 3 080 596.00 | 84 263.00 | 2 996 333.00 | 3 080 596.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 621 231.00 | 1 621 231.00 | | 1 621 231.00 |
DB Share, merger, contribution premiums, etc. | 378 578.00 | 378 578.00 | | 378 578.00 |
DD Legal reserve (1) | 10.00 | 10.00 | | 10.00 |
DH Retained earnings | -50 865.00 | -43 718.00 | | -50 865.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 37 022.00 | -7 147.00 | | 37 022.00 |
DL TOTAL (I) | 1 985 976.00 | 1 948 954.00 | | 1 985 976.00 |
DU Loans and Debts from Credit Institutions (3) | 466 778.00 | 500 875.00 | | 466 778.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 062 598.00 | 674 046.00 | | 1 062 598.00 |
DX Trade payables and related accounts | 2 736.00 | 27 738.00 | | 2 736.00 |
DY Tax and social security liabilities | 34 186.00 | | | 34 186.00 |
EA Other liabilities | 49 300.00 | 1 800.00 | | 49 300.00 |
EC TOTAL (IV) | 1 615 598.00 | 1 204 459.00 | | 1 615 598.00 |
EE Grand total (I to V) | 3 601 574.00 | 3 153 413.00 | | 3 601 574.00 |
EG Accrued income and payables due within one year | 1 225 933.00 | 760 226.00 | | 1 225 933.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | 866.00 | |
FR Total operating income (I) | | | 866.00 | |
FW Other purchases and external expenses | | | 11 246.00 | |
GE Other Expenses | | | 929.00 | |
GF Total Operating Expenses (II) | | | 12 175.00 | |
GG - OPERATING RESULT (I - II) | | | -11 309.00 | |
GL Other interest and similar income | | | 6.00 | |
GP Total financial income (V) | | | 84 269.00 | |
GR Interest and similar expenses | | | 7 889.00 | |
GU Total financial expenses (VI) | | | 7 889.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 76 380.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 65 071.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | | 32 358.00 | | |
HD Total exceptional income (VII) | | 32 358.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | 32 358.00 | | |
HK Income tax | 28 049.00 | | | 28 049.00 |
HL TOTAL REVENUE (I + III + V + VII) | 85 135.00 | 32 358.00 | | 85 135.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 48 113.00 | 39 506.00 | | 48 113.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 37 022.00 | -7 147.00 | | 37 022.00 |
