| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 114 774.00 | | 114 774.00 | 114 774.00 |
BJ TOTAL (I) | 498 286.00 | | 498 286.00 | 498 286.00 |
BZ Other receivables | 201 982.00 | | 201 982.00 | 201 982.00 |
CD Marketable securities | 14 160.00 | | 14 160.00 | 14 160.00 |
CF Cash and cash equivalents | 37 338.00 | | 37 338.00 | 37 338.00 |
CJ TOTAL (II) | 253 480.00 | | 253 480.00 | 253 480.00 |
CO Grand total (0 to V) | 751 767.00 | | 751 767.00 | 751 767.00 |
CU Other investments | 383 512.00 | | 383 512.00 | 383 512.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | 1 000.00 | | 1 000.00 |
DD Legal reserve (1) | 100.00 | 100.00 | | 100.00 |
DG Other reserves | 503 318.00 | 415 941.00 | | 503 318.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 86 836.00 | 87 377.00 | | 86 836.00 |
DL TOTAL (I) | 591 254.00 | 504 418.00 | | 591 254.00 |
DU Loans and Debts from Credit Institutions (3) | | 10.00 | | |
DV Miscellaneous Loans and Financial Debts (4) | 132 947.00 | 132 947.00 | | 132 947.00 |
DX Trade payables and related accounts | 636.00 | 10.00 | | 636.00 |
DY Tax and social security liabilities | 26 930.00 | | | 26 930.00 |
EC TOTAL (IV) | 160 513.00 | 132 967.00 | | 160 513.00 |
EE Grand total (I to V) | 751 767.00 | 637 385.00 | | 751 767.00 |
EG Accrued income and payables due within one year | 160 513.00 | 132 967.00 | | 160 513.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | | 10.00 | | |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 3 009.00 | |
FY Salaries and Wages | | | 1 145.00 | |
GF Total Operating Expenses (II) | | | 4 154.00 | |
GG - OPERATING RESULT (I - II) | | | -4 154.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 90 000.00 | |
GL Other interest and similar income | | | 176.00 | |
GP Total financial income (V) | | | 90 176.00 | |
GR Interest and similar expenses | | | 2.00 | |
GU Total financial expenses (VI) | | | 2.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 90 174.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 86 020.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | -816.00 | -669.00 | | -816.00 |
HL TOTAL REVENUE (I + III + V + VII) | 90 176.00 | 90 175.00 | | 90 176.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 3 340.00 | 2 798.00 | | 3 340.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 86 836.00 | 87 377.00 | | 86 836.00 |
| |
| 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 | 636.00 | 636.00 | | 636.00 |
8E Income Taxes | 26 930.00 | 26 930.00 | | 26 930.00 |
VC Group and associates | 201 982.00 | 201 982.00 | | 201 982.00 |
VI Group and Associates | 132 947.00 | 132 947.00 | | 132 947.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 201 982.00 | 201 982.00 | | 201 982.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 160 513.00 | 160 513.00 | | 160 513.00 |
