| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 1 142.00 | 919.00 | 223.00 | 1 142.00 |
AH Goodwill | 1 977 348.00 | | 1 977 348.00 | 1 977 348.00 |
AT Other tangible assets | 62 873.00 | 28 749.00 | 34 124.00 | 62 873.00 |
BJ TOTAL (I) | 2 251 100.00 | 29 668.00 | 2 221 432.00 | 2 251 100.00 |
BX Customers and related accounts | 12 000.00 | | 12 000.00 | 12 000.00 |
BZ Other receivables | 870 661.00 | | 870 661.00 | 870 661.00 |
CF Cash and cash equivalents | 235 517.00 | | 235 517.00 | 235 517.00 |
CH Prepaid expenses | 4 272.00 | | 4 272.00 | 4 272.00 |
CJ TOTAL (II) | 1 122 450.00 | | 1 122 450.00 | 1 122 450.00 |
CO Grand total (0 to V) | 3 373 550.00 | 29 668.00 | 3 343 882.00 | 3 373 550.00 |
CU Other investments | 209 736.00 | | 209 736.00 | 209 736.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 386 920.00 | 386 920.00 | | 386 920.00 |
DB Share, merger, contribution premiums, etc. | 53 972.00 | 53 972.00 | | 53 972.00 |
DD Legal reserve (1) | 38 692.00 | 38 692.00 | | 38 692.00 |
DG Other reserves | 2 089 810.00 | 1 782 411.00 | | 2 089 810.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 537 399.00 | 357 699.00 | | 537 399.00 |
DL TOTAL (I) | 3 106 793.00 | 2 619 694.00 | | 3 106 793.00 |
DU Loans and Debts from Credit Institutions (3) | 204 179.00 | 380 873.00 | | 204 179.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 191.00 | 570.00 | | 1 191.00 |
DX Trade payables and related accounts | 14 543.00 | 13 927.00 | | 14 543.00 |
DY Tax and social security liabilities | 17 175.00 | 14 087.00 | | 17 175.00 |
EC TOTAL (IV) | 237 089.00 | 409 457.00 | | 237 089.00 |
EE Grand total (I to V) | 3 343 882.00 | 3 029 151.00 | | 3 343 882.00 |
EG Accrued income and payables due within one year | 211 987.00 | 206 880.00 | | 211 987.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 187.00 | 186.00 | | 187.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 170 000.00 | | 170 000.00 | 170 000.00 |
FJ Net sales | 170 000.00 | | 170 000.00 | 170 000.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 1 200.00 | |
FQ Other income | | | 3.00 | |
FR Total operating income (I) | | | 171 203.00 | |
FW Other purchases and external expenses | | | 26 054.00 | |
FX Taxes, duties, and similar payments | | | 9 194.00 | |
FY Salaries and Wages | | | 79 200.00 | |
FZ Social Security Contributions | | | 36 231.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 21 243.00 | |
GE Other Expenses | | | 3.00 | |
GF Total Operating Expenses (II) | | | 171 925.00 | |
GG - OPERATING RESULT (I - II) | | | -723.00 | |
GI Supported loss or transferred profit (IV) | | | 1.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 529 984.00 | |
GL Other interest and similar income | | | 5 260.00 | |
GP Total financial income (V) | | | 535 244.00 | |
GR Interest and similar expenses | | | 3 652.00 | |
GU Total financial expenses (VI) | | | 3 652.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 531 592.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 530 869.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 1.00 | 2 370.00 | | 1.00 |
A3 TOTAL ASSETS | 3.00 | | | 3.00 |
A4 Equity method investments | 4.00 | | | 4.00 |
HB Exceptional income from capital transactions | 11 000.00 | 3 000.00 | | 11 000.00 |
HD Total exceptional income (VII) | 11 000.00 | 3 000.00 | | 11 000.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 11 000.00 | 3 000.00 | | 11 000.00 |
HK Income tax | 4 470.00 | | | 4 470.00 |
HL TOTAL REVENUE (I + III + V + VII) | 717 447.00 | 519 403.00 | | 717 447.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 180 047.00 | 161 704.00 | | 180 047.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 537 399.00 | 357 699.00 | | 537 399.00 |
| |
| 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 | 2 301 209.00 | | | 2 301 209.00 |
I3 DECREASES Total Financial Fixed Assets | | | 209 736.00 | |
I4 DECREASES Grand Total | | 50 110.00 | 2 251 100.00 | |
IO DECREASES Total including other intangible assets | | | 1 978 490.00 | |
IY DECREASES Total Tangible Fixed Assets | | 50 110.00 | 62 873.00 | |
KD ACQUISITIONS Total including other intangible assets | 1 978 490.00 | | | 1 978 490.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 112 983.00 | | | 112 983.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 209 736.00 | | | 209 736.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 58 534.00 | 21 243.00 | 50 110.00 | 58 534.00 |
PE DEPRECIATION Total including other intangible assets | 437.00 | 482.00 | | 437.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 58 097.00 | 20 761.00 | 50 110.00 | 58 097.00 |
| |
| 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 | 14 543.00 | 14 543.00 | | 14 543.00 |
8C Staff and Related Accounts | 4 410.00 | 4 410.00 | | 4 410.00 |
8D Social Security and Other Social Organizations | 5 584.00 | 5 584.00 | | 5 584.00 |
8E Income Taxes | 3 991.00 | 3 991.00 | | 3 991.00 |
UX Other trade receivables | 12 000.00 | 12 000.00 | | 12 000.00 |
VB VAT | 3 625.00 | 3 625.00 | | 3 625.00 |
VC Group and associates | 867 036.00 | 867 036.00 | | 867 036.00 |
VG Loans with a maturity of up to one year at origin | 187.00 | 187.00 | | 187.00 |
VH Loans with a maturity of more than one year at origin | 203 992.00 | 178 890.00 | 25 102.00 | 203 992.00 |
VI Group and Associates | 1 191.00 | 1 191.00 | | 1 191.00 |
VK Loans repaid during the year | 175 311.00 | | | 175 311.00 |
VQ Other Taxes, Duties, and Similar Debts | 3 190.00 | 3 190.00 | | 3 190.00 |
VS Prepaid expenses | 4 272.00 | 4 272.00 | | 4 272.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 886 933.00 | 886 933.00 | | 886 933.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 237 089.00 | 211 987.00 | 25 102.00 | 237 089.00 |
