| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | | | 221 390.00 | |
AT Other tangible assets | | | 102.00 | |
BD Other fixed assets | | | | |
BJ TOTAL (I) | | | 221 892.00 | |
BZ Other receivables | | | 14 806.00 | |
CF Cash and cash equivalents | | | 122 088.00 | |
CH Prepaid expenses | | | 1 726.00 | |
CJ TOTAL (II) | | | 138 620.00 | |
CO Grand total (0 to V) | | | 360 512.00 | |
CS Evaluated investments - equity method | | | 400.00 | |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 113 000.00 | 113 000.00 | | 113 000.00 |
DD Legal reserve (1) | 11 300.00 | 11 300.00 | | 11 300.00 |
DG Other reserves | 100 451.00 | 100 451.00 | | 100 451.00 |
DH Retained earnings | 58 841.00 | 3 617.00 | | 58 841.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 52 492.00 | 89 124.00 | | 52 492.00 |
DL TOTAL (I) | 336 083.00 | 317 492.00 | | 336 083.00 |
DV Miscellaneous Loans and Financial Debts (4) | 14 186.00 | 48 610.00 | | 14 186.00 |
DX Trade payables and related accounts | 5 656.00 | 6 240.00 | | 5 656.00 |
DY Tax and social security liabilities | 4 587.00 | 19 797.00 | | 4 587.00 |
EA Other liabilities | | 269.00 | | |
EC TOTAL (IV) | 24 429.00 | 74 916.00 | | 24 429.00 |
EE Grand total (I to V) | 360 512.00 | 392 407.00 | | 360 512.00 |
EG Accrued income and payables due within one year | 24 429.00 | 74 916.00 | | 24 429.00 |
| |
| 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 | 248 963.00 | | | 248 963.00 |
I3 DECREASES Total Financial Fixed Assets | | 42.00 | 400.00 | |
I4 DECREASES Grand Total | | 42.00 | 248 921.00 | |
IO DECREASES Total including other intangible assets | | | 232 059.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 16 462.00 | |
KD ACQUISITIONS Total including other intangible assets | 232 059.00 | | | 232 059.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 16 462.00 | | | 16 462.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 442.00 | | | 442.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 26 890.00 | 139.00 | | 26 890.00 |
PE DEPRECIATION Total including other intangible assets | 10 669.00 | | | 10 669.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 16 221.00 | 139.00 | | 16 221.00 |
| |
| 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 | 5 656.00 | 5 656.00 | | 5 656.00 |
8K Other liabilities (including liabilities related to repo transactions) | 18 773.00 | 18 773.00 | | 18 773.00 |
UX Other trade receivables | 14 806.00 | 14 806.00 | | 14 806.00 |
VS Prepaid expenses | 1 726.00 | 1 726.00 | | 1 726.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 16 532.00 | 16 532.00 | | 16 532.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 24 429.00 | 24 429.00 | | 24 429.00 |
