| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 595.00 | 223.00 | 372.00 | 595.00 |
BB Receivables related to investments | 89 050.00 | | 89 050.00 | 89 050.00 |
BJ TOTAL (I) | 7 397 376.00 | 223.00 | 7 397 153.00 | 7 397 376.00 |
BX Customers and related accounts | 42 720.00 | | 42 720.00 | 42 720.00 |
BZ Other receivables | 101 618.00 | | 101 618.00 | 101 618.00 |
CD Marketable securities | 1 867 767.00 | | 1 867 767.00 | 1 867 767.00 |
CF Cash and cash equivalents | 139 732.00 | | 139 732.00 | 139 732.00 |
CH Prepaid expenses | 1 259.00 | | 1 259.00 | 1 259.00 |
CJ TOTAL (II) | 2 153 096.00 | | 2 153 096.00 | 2 153 096.00 |
CO Grand total (0 to V) | 9 550 472.00 | 223.00 | 9 550 249.00 | 9 550 472.00 |
CP Shares due in less than one year | 89 050.00 | | | 89 050.00 |
CU Other investments | 7 307 731.00 | | 7 307 731.00 | 7 307 731.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 64 000.00 | 64 000.00 | | 64 000.00 |
DD Legal reserve (1) | 6 401.00 | 6 401.00 | | 6 401.00 |
DG Other reserves | 4 321 276.00 | 4 349 944.00 | | 4 321 276.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -36 011.00 | -28 668.00 | | -36 011.00 |
DL TOTAL (I) | 4 355 667.00 | 4 391 677.00 | | 4 355 667.00 |
DU Loans and Debts from Credit Institutions (3) | 3 628 525.00 | | | 3 628 525.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 517 520.00 | 239.00 | | 1 517 520.00 |
DX Trade payables and related accounts | 5 487.00 | 4 257.00 | | 5 487.00 |
DY Tax and social security liabilities | 22 272.00 | 1 224.00 | | 22 272.00 |
EA Other liabilities | 20 779.00 | 11 461.00 | | 20 779.00 |
EC TOTAL (IV) | 5 194 583.00 | 17 181.00 | | 5 194 583.00 |
EE Grand total (I to V) | 9 550 249.00 | 4 408 858.00 | | 9 550 249.00 |
EG Accrued income and payables due within one year | 2 089 927.00 | 17 181.00 | | 2 089 927.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 178 593.00 | | 178 593.00 | 178 593.00 |
FJ Net sales | 178 593.00 | | 178 593.00 | 178 593.00 |
FQ Other income | | | | |
FR Total operating income (I) | | | 178 594.00 | |
FW Other purchases and external expenses | | | 63 576.00 | |
FX Taxes, duties, and similar payments | | | 9 075.00 | |
FY Salaries and Wages | | | 99 056.00 | |
FZ Social Security Contributions | | | 65 069.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 223.00 | |
GE Other Expenses | | | 2.00 | |
GF Total Operating Expenses (II) | | | 237 000.00 | |
GG - OPERATING RESULT (I - II) | | | -58 406.00 | |
GL Other interest and similar income | | | 68 476.00 | |
GP Total financial income (V) | | | 68 476.00 | |
GR Interest and similar expenses | | | 45 986.00 | |
GU Total financial expenses (VI) | | | 45 986.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 22 489.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -35 917.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A2 TOTAL ASSETS | 65 069.00 | 45 052.00 | | 65 069.00 |
HE Exceptional expenses on management operations | 94.00 | | | 94.00 |
HH Total exceptional expenses (VIII) | 94.00 | | | 94.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -94.00 | | | -94.00 |
HL TOTAL REVENUE (I + III + V + VII) | 247 069.00 | 104 547.00 | | 247 069.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 283 080.00 | 133 215.00 | | 283 080.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -36 011.00 | -28 668.00 | | -36 011.00 |
