| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 21 091.00 | 21 090.00 | | 21 091.00 |
BB Receivables related to investments | 2 954.00 | | 2 954.00 | 2 954.00 |
BJ TOTAL (I) | 24 060.00 | 21 090.00 | 2 969.00 | 24 060.00 |
BX Customers and related accounts | 55 195.00 | 39 177.00 | 16 018.00 | 55 195.00 |
BZ Other receivables | 4 739.00 | | 4 739.00 | 4 739.00 |
CF Cash and cash equivalents | 1 608.00 | | 1 608.00 | 1 608.00 |
CJ TOTAL (II) | 61 543.00 | 39 177.00 | 22 365.00 | 61 543.00 |
CO Grand total (0 to V) | 85 602.00 | 60 268.00 | 25 334.00 | 85 602.00 |
CR Shares due in more than one year | 48 396.00 | | | 48 396.00 |
CU Other investments | 15.00 | | 15.00 | 15.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 106 500.00 | 106 500.00 | | 106 500.00 |
DD Legal reserve (1) | 10 650.00 | 10 650.00 | | 10 650.00 |
DH Retained earnings | -184 149.00 | -17 197.00 | | -184 149.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -5 903.00 | -166 952.00 | | -5 903.00 |
DL TOTAL (I) | -72 902.00 | -66 999.00 | | -72 902.00 |
DP Provisions for Risks | 79 800.00 | 79 800.00 | | 79 800.00 |
DR TOTAL (IV) | 79 800.00 | 79 800.00 | | 79 800.00 |
DU Loans and Debts from Credit Institutions (3) | | 71.00 | | |
DV Miscellaneous Loans and Financial Debts (4) | 3 900.00 | 3 400.00 | | 3 900.00 |
DX Trade payables and related accounts | 5 831.00 | 8 135.00 | | 5 831.00 |
DY Tax and social security liabilities | 8 705.00 | 9 824.00 | | 8 705.00 |
EC TOTAL (IV) | 18 437.00 | 21 430.00 | | 18 437.00 |
EE Grand total (I to V) | 25 334.00 | 34 231.00 | | 25 334.00 |
EG Accrued income and payables due within one year | 18 437.00 | 21 430.00 | | 18 437.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | | 71.00 | | |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 3 643.00 | |
FX Taxes, duties, and similar payments | | | 388.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 500.00 | |
GC Operating Expenses - Current Assets: Provisions | | | | |
GD Operating Expenses - Contingencies and Expenses: Provisions | | | | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 5 531.00 | |
GG - OPERATING RESULT (I - II) | | | -5 531.00 | |
GL Other interest and similar income | | | | |
GP Total financial income (V) | | | | |
GR Interest and similar expenses | | | 372.00 | |
GU Total financial expenses (VI) | | | 372.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -372.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -5 903.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | | 57 393.00 | | |
HD Total exceptional income (VII) | | 57 393.00 | | |
HE Exceptional expenses on management operations | | 5 070.00 | | |
HF Exceptional expenses on capital transactions | | 70 272.00 | | |
HH Total exceptional expenses (VIII) | | 75 342.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -17 949.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | | 57 533.00 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 5 903.00 | 224 485.00 | | 5 903.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -5 903.00 | -166 952.00 | | -5 903.00 |
