| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 5 056.00 | 821.00 | 4 235.00 | 5 056.00 |
AH Goodwill | 5 223 240.00 | 147 690.00 | 5 075 550.00 | 5 223 240.00 |
AT Other tangible assets | 37 294.00 | 22 616.00 | 14 677.00 | 37 294.00 |
BH Other financial assets | 10 000.00 | | 10 000.00 | 10 000.00 |
BJ TOTAL (I) | 5 586 921.00 | 183 325.00 | 5 403 596.00 | 5 586 921.00 |
BX Customers and related accounts | 8 823.00 | | 8 823.00 | 8 823.00 |
BZ Other receivables | 329 952.00 | 16 613.00 | 313 338.00 | 329 952.00 |
CF Cash and cash equivalents | 403.00 | | 403.00 | 403.00 |
CH Prepaid expenses | 638.00 | | 638.00 | 638.00 |
CJ TOTAL (II) | 339 818.00 | 16 613.00 | 323 204.00 | 339 818.00 |
CO Grand total (0 to V) | 5 926 740.00 | 199 938.00 | 5 726 801.00 | 5 926 740.00 |
CU Other investments | 311 329.00 | 12 195.00 | 299 133.00 | 311 329.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 366 600.00 | 2 366 600.00 | | 2 366 600.00 |
DD Legal reserve (1) | 236 660.00 | 236 660.00 | | 236 660.00 |
DG Other reserves | 1 985 172.00 | 1 893 436.00 | | 1 985 172.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 62 360.00 | 91 736.00 | | 62 360.00 |
DK Regulated provisions | 130 950.00 | 130 950.00 | | 130 950.00 |
DL TOTAL (I) | 4 781 744.00 | 4 719 383.00 | | 4 781 744.00 |
DV Miscellaneous Loans and Financial Debts (4) | 846 446.00 | 852 916.00 | | 846 446.00 |
DX Trade payables and related accounts | 97 335.00 | 108 291.00 | | 97 335.00 |
DY Tax and social security liabilities | 554.00 | 11 094.00 | | 554.00 |
EA Other liabilities | 721.00 | 969.00 | | 721.00 |
EC TOTAL (IV) | 945 057.00 | 973 270.00 | | 945 057.00 |
EE Grand total (I to V) | 5 726 801.00 | 5 692 654.00 | | 5 726 801.00 |
EG Accrued income and payables due within one year | 199 081.00 | | | 199 081.00 |
EI Including equity loans | 846 446.00 | | | 846 446.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | | | | |
FG Production sold - services | 90 000.00 | | 90 000.00 | 90 000.00 |
FJ Net sales | 90 000.00 | | 90 000.00 | 90 000.00 |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 90 001.00 | |
FW Other purchases and external expenses | | | 25 715.00 | |
FX Taxes, duties, and similar payments | | | 690.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 6 004.00 | |
GE Other Expenses | | | 12 500.00 | |
GF Total Operating Expenses (II) | | | 44 910.00 | |
GG - OPERATING RESULT (I - II) | | | 45 090.00 | |
GR Interest and similar expenses | | | 721.00 | |
GU Total financial expenses (VI) | | | 721.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -721.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 44 369.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 617.00 | 461.00 | | 617.00 |
HD Total exceptional income (VII) | 617.00 | 461.00 | | 617.00 |
HE Exceptional expenses on management operations | -7 324.00 | | | -7 324.00 |
HF Exceptional expenses on capital transactions | 51 631.00 | | | 51 631.00 |
HH Total exceptional expenses (VIII) | 44 307.00 | | | 44 307.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -43 689.00 | 461.00 | | -43 689.00 |
HK Income tax | -61 681.00 | -46 627.00 | | -61 681.00 |
HL TOTAL REVENUE (I + III + V + VII) | 90 618.00 | 95 155.00 | | 90 618.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 28 257.00 | 3 419.00 | | 28 257.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 62 360.00 | 91 736.00 | | 62 360.00 |
| |
| 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 | 5 585 336.00 | | 1 585.00 | 5 585 336.00 |
I3 DECREASES Total Financial Fixed Assets | | | 321 329.00 | |
I4 DECREASES Grand Total | | | 5 586 920.00 | |
IO DECREASES Total including other intangible assets | | | 5 228 297.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 37 294.00 | |
KD ACQUISITIONS Total including other intangible assets | 5 228 297.00 | | | 5 228 297.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 28 596.00 | | 1 585.00 | 28 596.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 321 329.00 | | | 321 329.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 17 433.00 | 6 004.00 | | 17 433.00 |
PE DEPRECIATION Total including other intangible assets | 343.00 | 478.00 | | 343.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 17 089.00 | 5 527.00 | | 17 089.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
06 aucun libellé | 12 195.00 | | | 12 195.00 |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 130 950.00 | | | 130 950.00 |
6A on fixed assets – intangible | 147 690.00 | | | 147 690.00 |
6X Other provisions for depreciation | 16 613.00 | | | 16 613.00 |
7B Total provisions for depreciation | 176 500.00 | | | 176 500.00 |
7C Grand total | 307 451.00 | | | 307 451.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 700 000.00 | 140 000.00 | 280 000.00 | 700 000.00 |
8B Suppliers and Related Accounts | 97 335.00 | 57 805.00 | 39 530.00 | 97 335.00 |
8K Other liabilities (including liabilities related to repo transactions) | 721.00 | 721.00 | | 721.00 |
UT Other financial assets | 10 000.00 | | 10 000.00 | 10 000.00 |
UX Other trade receivables | 8 824.00 | 8 824.00 | | 8 824.00 |
VB VAT | 11 086.00 | 11 086.00 | | 11 086.00 |
VC Group and associates | 288 408.00 | | 288 408.00 | 288 408.00 |
VI Group and Associates | 146 624.00 | | | 146 624.00 |
VM Income taxes | 2 833.00 | 2 833.00 | | 2 833.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 27 625.00 | 27 625.00 | | 27 625.00 |
VS Prepaid expenses | 639.00 | 639.00 | | 639.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 349 415.00 | 51 007.00 | 298 408.00 | 349 415.00 |
VW VAT | 554.00 | 554.00 | | 554.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 945 057.00 | 199 080.00 | 319 530.00 | 945 057.00 |
