| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 443 919.00 | | 443 919.00 | 443 919.00 |
BJ TOTAL (I) | 738 691.00 | | 738 691.00 | 738 691.00 |
BZ Other receivables | 401 337.00 | | 401 337.00 | 401 337.00 |
CF Cash and cash equivalents | 10 584.00 | | 10 584.00 | 10 584.00 |
CJ TOTAL (II) | 411 921.00 | | 411 921.00 | 411 921.00 |
CO Grand total (0 to V) | 1 150 612.00 | | 1 150 612.00 | 1 150 612.00 |
CU Other investments | 294 772.00 | | 294 772.00 | 294 772.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 170 288.00 | | | 170 288.00 |
DD Legal reserve (1) | 17 028.00 | | | 17 028.00 |
DG Other reserves | 536 637.00 | | | 536 637.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 144 540.00 | | | 144 540.00 |
DL TOTAL (I) | 868 493.00 | | | 868 493.00 |
DU Loans and Debts from Credit Institutions (3) | 50 112.00 | | | 50 112.00 |
DV Miscellaneous Loans and Financial Debts (4) | 226 081.00 | | | 226 081.00 |
DX Trade payables and related accounts | 5 926.00 | | | 5 926.00 |
EC TOTAL (IV) | 282 119.00 | | | 282 119.00 |
EE Grand total (I to V) | 1 150 612.00 | | | 1 150 612.00 |
EG Accrued income and payables due within one year | 282 119.00 | | | 282 119.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 7 490.00 | |
GF Total Operating Expenses (II) | | | 7 490.00 | |
GG - OPERATING RESULT (I - II) | | | -7 490.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 1.00 | |
GP Total financial income (V) | | | 153 364.00 | |
GR Interest and similar expenses | | | 2 719.00 | |
GU Total financial expenses (VI) | | | 2 719.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 150 645.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 143 155.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | -1 385.00 | | | -1 385.00 |
HL TOTAL REVENUE (I + III + V + VII) | 153 364.00 | | | 153 364.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 8 824.00 | | | 8 824.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 144 540.00 | | | 144 540.00 |
| |
| 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 | 738 691.00 | | | 738 691.00 |
I3 DECREASES Total Financial Fixed Assets | | | 294 772.00 | |
I4 DECREASES Grand Total | | | 738 691.00 | |
IO DECREASES Total including other intangible assets | | | 443 919.00 | |
KD ACQUISITIONS Total including other intangible assets | 443 919.00 | | | 443 919.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 294 772.00 | | | 294 772.00 |
| |
| 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 | 5 926.00 | 5 926.00 | | 5 926.00 |
VC Group and associates | 363 380.00 | 363 380.00 | | 363 380.00 |
VH Loans with a maturity of more than one year at origin | 50 112.00 | 50 112.00 | | 50 112.00 |
VI Group and Associates | 226 081.00 | 226 081.00 | | 226 081.00 |
VK Loans repaid during the year | 58 097.00 | | | 58 097.00 |
VM Income taxes | 37 957.00 | 37 957.00 | | 37 957.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 401 337.00 | 401 337.00 | | 401 337.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 282 119.00 | 282 119.00 | | 282 119.00 |
