| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BH Other financial assets | 13 656.00 | | 13 656.00 | 13 656.00 |
BJ TOTAL (I) | 2 078 998.00 | | 2 078 998.00 | 2 078 998.00 |
BX Customers and related accounts | 30 000.00 | | 30 000.00 | 30 000.00 |
BZ Other receivables | 551 627.00 | | 551 627.00 | 551 627.00 |
CF Cash and cash equivalents | 199 157.00 | | 199 157.00 | 199 157.00 |
CH Prepaid expenses | 16 039.00 | | 16 039.00 | 16 039.00 |
CJ TOTAL (II) | 796 823.00 | | 796 823.00 | 796 823.00 |
CO Grand total (0 to V) | 2 875 821.00 | | 2 875 821.00 | 2 875 821.00 |
CU Other investments | 2 065 342.00 | | 2 065 342.00 | 2 065 342.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 405 000.00 | 1 405 000.00 | | 1 405 000.00 |
DD Legal reserve (1) | 131 948.00 | 116 696.00 | | 131 948.00 |
DG Other reserves | 289 778.00 | | | 289 778.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 48 911.00 | 305 030.00 | | 48 911.00 |
DK Regulated provisions | 13 243.00 | 12 413.00 | | 13 243.00 |
DL TOTAL (I) | 1 888 880.00 | 1 839 139.00 | | 1 888 880.00 |
DU Loans and Debts from Credit Institutions (3) | 982 201.00 | 1 013 428.00 | | 982 201.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 265.00 | 1 265.00 | | 1 265.00 |
DX Trade payables and related accounts | 1 764.00 | 1 512.00 | | 1 764.00 |
DY Tax and social security liabilities | 1 711.00 | 1 466.00 | | 1 711.00 |
EC TOTAL (IV) | 986 941.00 | 1 017 671.00 | | 986 941.00 |
EE Grand total (I to V) | 2 875 821.00 | 2 856 810.00 | | 2 875 821.00 |
EG Accrued income and payables due within one year | 127 733.00 | 128 287.00 | | 127 733.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | | | |
FJ Net sales | | | | |
FP Reversals of depreciation and provisions, transfer of expenses | | | | |
FR Total operating income (I) | | | | |
FW Other purchases and external expenses | | | 936.00 | |
FX Taxes, duties, and similar payments | | | | |
GF Total Operating Expenses (II) | | | 936.00 | |
GG - OPERATING RESULT (I - II) | | | -936.00 | |
GJ Financial income from other securities and fixed asset receivables | | | | |
GL Other interest and similar income | | | 33.00 | |
GP Total financial income (V) | | | 33.00 | |
GR Interest and similar expenses | | | 3 111.00 | |
GU Total financial expenses (VI) | | | 3 111.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -3 079.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -4 014.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | | 22.00 | | |
HB Exceptional income from capital transactions | 486 000.00 | | | 486 000.00 |
HD Total exceptional income (VII) | 486 000.00 | | | 486 000.00 |
HF Exceptional expenses on capital transactions | 432 000.00 | | | 432 000.00 |
HG Exceptional depreciation and provisions | 830.00 | 5 126.00 | | 830.00 |
HH Total exceptional expenses (VIII) | 432 830.00 | 5 126.00 | | 432 830.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 53 170.00 | -5 126.00 | | 53 170.00 |
HK Income tax | 245.00 | 1 466.00 | | 245.00 |
HL TOTAL REVENUE (I + III + V + VII) | 486 033.00 | 338 362.00 | | 486 033.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 437 122.00 | 33 332.00 | | 437 122.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 48 911.00 | 305 030.00 | | 48 911.00 |
