| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 1 029.00 | 1 029.00 | | 1 029.00 |
BH Other financial assets | 30.00 | | 30.00 | 30.00 |
BJ TOTAL (I) | 4 170 086.00 | 1 029.00 | 4 169 057.00 | 4 170 086.00 |
BV Advances and down payments on orders | 2 500.00 | | 2 500.00 | 2 500.00 |
BZ Other receivables | 778 366.00 | | 778 366.00 | 778 366.00 |
CF Cash and cash equivalents | 22 319.00 | | 22 319.00 | 22 319.00 |
CJ TOTAL (II) | 803 186.00 | | 803 186.00 | 803 186.00 |
CO Grand total (0 to V) | 4 973 272.00 | 1 029.00 | 4 972 243.00 | 4 973 272.00 |
CU Other investments | 4 169 027.00 | | 4 169 027.00 | 4 169 027.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 271 360.00 | | | 1 271 360.00 |
DB Share, merger, contribution premiums, etc. | 1 368 585.00 | | | 1 368 585.00 |
DD Legal reserve (1) | 93 130.00 | | | 93 130.00 |
DH Retained earnings | 1 500 545.00 | | | 1 500 545.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -22 306.00 | | | -22 306.00 |
DL TOTAL (I) | 4 211 314.00 | | | 4 211 314.00 |
DU Loans and Debts from Credit Institutions (3) | 148 655.00 | | | 148 655.00 |
DV Miscellaneous Loans and Financial Debts (4) | 574 100.00 | | | 574 100.00 |
DX Trade payables and related accounts | 17 093.00 | | | 17 093.00 |
DY Tax and social security liabilities | 3 235.00 | | | 3 235.00 |
EA Other liabilities | 346.00 | | | 346.00 |
EB Prepaid income (2) | 17 500.00 | | | 17 500.00 |
EC TOTAL (IV) | 760 929.00 | | | 760 929.00 |
EE Grand total (I to V) | 4 972 243.00 | | | 4 972 243.00 |
EG Accrued income and payables due within one year | 760 929.00 | | | 760 929.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 210 000.00 | | 210 000.00 | 210 000.00 |
FJ Net sales | 210 000.00 | | 210 000.00 | 210 000.00 |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 210 001.00 | |
FW Other purchases and external expenses | | | 233 607.00 | |
FX Taxes, duties, and similar payments | | | -113.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 233 495.00 | |
GG - OPERATING RESULT (I - II) | | | -23 494.00 | |
GL Other interest and similar income | | | 2 642.00 | |
GP Total financial income (V) | | | 2 642.00 | |
GR Interest and similar expenses | | | 1 604.00 | |
GU Total financial expenses (VI) | | | 1 604.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 1 038.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -22 456.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 150.00 | | | 150.00 |
HD Total exceptional income (VII) | 150.00 | | | 150.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 150.00 | | | 150.00 |
HL TOTAL REVENUE (I + III + V + VII) | 212 793.00 | | | 212 793.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 235 099.00 | | | 235 099.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -22 306.00 | | | -22 306.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 574 100.00 | 574 100.00 | | 574 100.00 |
8B Suppliers and Related Accounts | 17 093.00 | 17 093.00 | | 17 093.00 |
8K Other liabilities (including liabilities related to repo transactions) | 346.00 | 346.00 | | 346.00 |
8L Deferred income | 17 500.00 | 17 500.00 | | 17 500.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 778 396.00 | 778 366.00 | 30.00 | 778 396.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 760 929.00 | 760 929.00 | | 760 929.00 |
