| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 749 037.00 | 749 037.00 | | 749 037.00 |
BJ TOTAL (I) | 749 037.00 | 749 037.00 | | 749 037.00 |
BZ Other receivables | 489 139.00 | | 489 139.00 | 489 139.00 |
CF Cash and cash equivalents | 1 001.00 | | 1 001.00 | 1 001.00 |
CJ TOTAL (II) | 490 140.00 | | 490 140.00 | 490 140.00 |
CO Grand total (0 to V) | 1 239 177.00 | 749 037.00 | 490 140.00 | 1 239 177.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 149 860.00 | 149 860.00 | | 149 860.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -66 318.00 | 127 800.00 | | -66 318.00 |
DL TOTAL (I) | 83 542.00 | 277 660.00 | | 83 542.00 |
DQ Provisions for Expenses | 309 086.00 | 334 264.00 | | 309 086.00 |
DR TOTAL (IV) | 309 086.00 | 334 264.00 | | 309 086.00 |
DX Trade payables and related accounts | 58 620.00 | 40 754.00 | | 58 620.00 |
DY Tax and social security liabilities | 38 892.00 | 25 928.00 | | 38 892.00 |
EC TOTAL (IV) | 97 512.00 | 66 682.00 | | 97 512.00 |
EE Grand total (I to V) | 490 140.00 | 678 606.00 | | 490 140.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 100 810.00 | |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 100 811.00 | |
FW Other purchases and external expenses | | | 98 699.00 | |
FX Taxes, duties, and similar payments | | | 1 524.00 | |
FZ Social Security Contributions | | | 586.00 | |
GA Operating Expenses - Depreciation and Amortization | | | | |
GE Other Expenses | | | 2.00 | |
GF Total Operating Expenses (II) | | | 100 811.00 | |
GL Other interest and similar income | | | 9 472.00 | |
GP Total financial income (V) | | | 9 472.00 | |
GR Interest and similar expenses | | | 158.00 | |
GU Total financial expenses (VI) | | | 158.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 9 314.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 9 314.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HC Reversals of provisions and transfers of expenses | 952 285.00 | 2 027 565.00 | | 952 285.00 |
HD Total exceptional income (VII) | 952 285.00 | 2 027 565.00 | | 952 285.00 |
HE Exceptional expenses on management operations | 100 810.00 | 146 468.00 | | 100 810.00 |
HF Exceptional expenses on capital transactions | | 384 686.00 | | |
HG Exceptional depreciation and provisions | 927 106.00 | 1 379 974.00 | | 927 106.00 |
HH Total exceptional expenses (VIII) | 1 027 916.00 | 1 911 127.00 | | 1 027 916.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -75 631.00 | 116 438.00 | | -75 631.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 062 567.00 | 2 570 122.00 | | 1 062 567.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 128 884.00 | 2 442 322.00 | | 1 128 884.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -66 318.00 | 127 800.00 | | -66 318.00 |
| |
| 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 | 749 037.00 | | | 749 037.00 |
I4 DECREASES Grand Total | | | 749 037.00 | |
IO DECREASES Total including other intangible assets | | | 749 037.00 | |
KD ACQUISITIONS Total including other intangible assets | 749 037.00 | | | 749 037.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
5V Other provisions for risks and expenses | | | | |
5Z Total provisions for risks and expenses | 334 264.00 | 927 106.00 | 952 285.00 | 334 264.00 |
7C Grand total | 334 264.00 | 927 106.00 | 952 285.00 | 334 264.00 |
| |
| 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 | 58 620.00 | 58 620.00 | | 58 620.00 |
VB VAT | 1 821.00 | 1 821.00 | | 1 821.00 |
VC Group and associates | 453 354.00 | 453 354.00 | | 453 354.00 |
VP Miscellaneous | 33 575.00 | 33 575.00 | | 33 575.00 |
VQ Other Taxes, Duties, and Similar Debts | 38 892.00 | 38 892.00 | | 38 892.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 389.00 | 389.00 | | 389.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 489 139.00 | 489 139.00 | | 489 139.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 97 512.00 | 97 512.00 | | 97 512.00 |
