| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 65 396.00 | | 65 396.00 | 65 396.00 |
BH Other financial assets | 600.00 | | 600.00 | 600.00 |
BJ TOTAL (I) | 2 729 048.00 | | 2 729 048.00 | 2 729 048.00 |
BX Customers and related accounts | 68 160.00 | | 68 160.00 | 68 160.00 |
BZ Other receivables | 11 209.00 | | 11 209.00 | 11 209.00 |
CD Marketable securities | 501 549.00 | | 501 549.00 | 501 549.00 |
CF Cash and cash equivalents | 13 761.00 | | 13 761.00 | 13 761.00 |
CH Prepaid expenses | 1 068.00 | | 1 068.00 | 1 068.00 |
CJ TOTAL (II) | 595 747.00 | | 595 747.00 | 595 747.00 |
CO Grand total (0 to V) | 3 324 795.00 | | 3 324 795.00 | 3 324 795.00 |
CU Other investments | 2 663 052.00 | | 2 663 052.00 | 2 663 052.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 054 900.00 | 1 054 900.00 | | 1 054 900.00 |
DB Share, merger, contribution premiums, etc. | 1 275 940.00 | 1 275 940.00 | | 1 275 940.00 |
DD Legal reserve (1) | 52 100.00 | 49 100.00 | | 52 100.00 |
DG Other reserves | 530 624.00 | 481 012.00 | | 530 624.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 150 970.00 | 52 612.00 | | 150 970.00 |
DL TOTAL (I) | 3 064 535.00 | 2 913 564.00 | | 3 064 535.00 |
DU Loans and Debts from Credit Institutions (3) | 290.00 | | | 290.00 |
DV Miscellaneous Loans and Financial Debts (4) | 69 065.00 | 644 942.00 | | 69 065.00 |
DX Trade payables and related accounts | 4 217.00 | 2 869.00 | | 4 217.00 |
DY Tax and social security liabilities | 183 739.00 | 41 034.00 | | 183 739.00 |
EA Other liabilities | 2 950.00 | 2 950.00 | | 2 950.00 |
EC TOTAL (IV) | 260 261.00 | 691 795.00 | | 260 261.00 |
EE Grand total (I to V) | 3 324 795.00 | 3 605 359.00 | | 3 324 795.00 |
EG Accrued income and payables due within one year | 260 261.00 | 691 795.00 | | 260 261.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 290.00 | | | 290.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 377 300.00 | | 377 300.00 | 377 300.00 |
FJ Net sales | 377 300.00 | | 377 300.00 | 377 300.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 5 191.00 | |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 382 493.00 | |
FW Other purchases and external expenses | | | 38 881.00 | |
FX Taxes, duties, and similar payments | | | 7 630.00 | |
FY Salaries and Wages | | | 208 199.00 | |
FZ Social Security Contributions | | | 77 361.00 | |
GE Other Expenses | | | 18.00 | |
GF Total Operating Expenses (II) | | | 332 089.00 | |
GG - OPERATING RESULT (I - II) | | | 50 404.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 10.00 | |
GL Other interest and similar income | | | 2 527.00 | |
GP Total financial income (V) | | | 2 537.00 | |
GR Interest and similar expenses | | | 4 631.00 | |
GU Total financial expenses (VI) | | | 4 631.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -2 094.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 48 310.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 5 191.00 | 3 000.00 | | 5 191.00 |
HB Exceptional income from capital transactions | 80 000.00 | | | 80 000.00 |
HD Total exceptional income (VII) | 80 000.00 | | | 80 000.00 |
HF Exceptional expenses on capital transactions | 6 400.00 | | | 6 400.00 |
HH Total exceptional expenses (VIII) | 6 400.00 | | | 6 400.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 73 600.00 | | | 73 600.00 |
HK Income tax | -29 060.00 | | | -29 060.00 |
HL TOTAL REVENUE (I + III + V + VII) | 465 030.00 | 328 522.00 | | 465 030.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 314 059.00 | 275 910.00 | | 314 059.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 150 970.00 | 52 612.00 | | 150 970.00 |
| |
| 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 | 2 735 447.00 | | | 2 735 447.00 |
I3 DECREASES Total Financial Fixed Assets | | 6 400.00 | 2 663 652.00 | |
I4 DECREASES Grand Total | | 6 400.00 | 2 729 047.00 | |
IO DECREASES Total including other intangible assets | | | 65 395.00 | |
KD ACQUISITIONS Total including other intangible assets | 65 395.00 | | | 65 395.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 670 052.00 | | | 2 670 052.00 |
| |
| 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 | 4 217.00 | 4 217.00 | | 4 217.00 |
8C Staff and Related Accounts | 48 155.00 | 48 155.00 | | 48 155.00 |
8D Social Security and Other Social Organizations | 29 386.00 | 29 386.00 | | 29 386.00 |
8E Income Taxes | 84 988.00 | 84 988.00 | | 84 988.00 |
8K Other liabilities (including liabilities related to repo transactions) | 2 950.00 | 2 950.00 | | 2 950.00 |
UT Other financial assets | 600.00 | | 600.00 | 600.00 |
UX Other trade receivables | 68 160.00 | 68 160.00 | | 68 160.00 |
VB VAT | 286.00 | 286.00 | | 286.00 |
VC Group and associates | 9 722.00 | 9 722.00 | | 9 722.00 |
VG Loans with a maturity of up to one year at origin | 290.00 | 290.00 | | 290.00 |
VI Group and Associates | 69 065.00 | 69 065.00 | | 69 065.00 |
VQ Other Taxes, Duties, and Similar Debts | 1 701.00 | 1 701.00 | | 1 701.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 1 201.00 | 1 201.00 | | 1 201.00 |
VS Prepaid expenses | 1 068.00 | 1 068.00 | | 1 068.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 81 037.00 | 80 437.00 | 600.00 | 81 037.00 |
VW VAT | 19 509.00 | 19 509.00 | | 19 509.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 260 261.00 | 260 261.00 | | 260 261.00 |
