| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 14 055.00 | 14 055.00 | | 14 055.00 |
BJ TOTAL (I) | 610 220.00 | 14 055.00 | 596 165.00 | 610 220.00 |
BX Customers and related accounts | 8 400.00 | | 8 400.00 | 8 400.00 |
BZ Other receivables | 208 801.00 | | 208 801.00 | 208 801.00 |
CD Marketable securities | 342 800.00 | | 342 800.00 | 342 800.00 |
CF Cash and cash equivalents | 142 956.00 | | 142 956.00 | 142 956.00 |
CJ TOTAL (II) | 702 957.00 | | 702 957.00 | 702 957.00 |
CO Grand total (0 to V) | 1 313 177.00 | 14 055.00 | 1 299 122.00 | 1 313 177.00 |
CU Other investments | 596 165.00 | | 596 165.00 | 596 165.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 409 658.00 | | | 409 658.00 |
DC Revaluation differences | 110 500.00 | | | 110 500.00 |
DD Legal reserve (1) | 55 154.00 | | | 55 154.00 |
DG Other reserves | 159 223.00 | | | 159 223.00 |
DH Retained earnings | 309 290.00 | | | 309 290.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -12 529.00 | | | -12 529.00 |
DL TOTAL (I) | 1 031 296.00 | | | 1 031 296.00 |
DU Loans and Debts from Credit Institutions (3) | 11.00 | | | 11.00 |
DV Miscellaneous Loans and Financial Debts (4) | 92 001.00 | | | 92 001.00 |
DX Trade payables and related accounts | 23 185.00 | | | 23 185.00 |
DY Tax and social security liabilities | 1 230.00 | | | 1 230.00 |
DZ Fixed asset liabilities and related accounts | 151 400.00 | | | 151 400.00 |
EC TOTAL (IV) | 267 826.00 | | | 267 826.00 |
EE Grand total (I to V) | 1 299 122.00 | | | 1 299 122.00 |
EG Accrued income and payables due within one year | 267 826.00 | | | 267 826.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 11.00 | | | 11.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 7 000.00 | | 7 000.00 | 7 000.00 |
FJ Net sales | 7 000.00 | | 7 000.00 | 7 000.00 |
FQ Other income | | | 2.00 | |
FR Total operating income (I) | | | 7 002.00 | |
FW Other purchases and external expenses | | | 17 527.00 | |
FX Taxes, duties, and similar payments | | | 279.00 | |
FY Salaries and Wages | | | 9 000.00 | |
FZ Social Security Contributions | | | 605.00 | |
GE Other Expenses | | | 2.00 | |
GF Total Operating Expenses (II) | | | 27 412.00 | |
GG - OPERATING RESULT (I - II) | | | -20 409.00 | |
GL Other interest and similar income | | | 13 826.00 | |
GM Reversals of provisions and transfers of expenses | | | 224 312.00 | |
GP Total financial income (V) | | | 238 138.00 | |
GQ Financial allocations to depreciation and provisions | | | 126.00 | |
GU Total financial expenses (VI) | | | 126.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 238 012.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 217 602.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 963 000.00 | | | 963 000.00 |
HD Total exceptional income (VII) | 963 000.00 | | | 963 000.00 |
HF Exceptional expenses on capital transactions | 1 187 313.00 | | | 1 187 313.00 |
HH Total exceptional expenses (VIII) | 1 187 313.00 | | | 1 187 313.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -224 313.00 | | | -224 313.00 |
HK Income tax | 5 818.00 | | | 5 818.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 208 140.00 | | | 1 208 140.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 220 669.00 | | | 1 220 669.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -12 529.00 | | | -12 529.00 |
