| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BH Other financial assets | 65 000.00 | | 65 000.00 | 65 000.00 |
BJ TOTAL (I) | 2 184 414.00 | | 2 184 414.00 | 2 184 414.00 |
BZ Other receivables | 119 320.00 | | 119 320.00 | 119 320.00 |
CF Cash and cash equivalents | 1 093 163.00 | | 1 093 163.00 | 1 093 163.00 |
CH Prepaid expenses | 383.00 | | 383.00 | 383.00 |
CJ TOTAL (II) | 1 212 866.00 | | 1 212 866.00 | 1 212 866.00 |
CO Grand total (0 to V) | 3 397 280.00 | | 3 397 280.00 | 3 397 280.00 |
CP Shares due in less than one year | 65 000.00 | | | 65 000.00 |
CU Other investments | 2 119 414.00 | | 2 119 414.00 | 2 119 414.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 991 360.00 | 991 360.00 | | 991 360.00 |
DD Legal reserve (1) | 4 178.00 | | | 4 178.00 |
DG Other reserves | 79 388.00 | | | 79 388.00 |
DH Retained earnings | | -32 105.00 | | |
DI RESULTS FOR THE YEAR (Profit or Loss) | 365 716.00 | 115 672.00 | | 365 716.00 |
DL TOTAL (I) | 1 440 643.00 | 1 074 927.00 | | 1 440 643.00 |
DU Loans and Debts from Credit Institutions (3) | 1 719 921.00 | 2 624 107.00 | | 1 719 921.00 |
DV Miscellaneous Loans and Financial Debts (4) | 7 009.00 | 33 846.00 | | 7 009.00 |
DX Trade payables and related accounts | 1 440.00 | 1 200.00 | | 1 440.00 |
DY Tax and social security liabilities | 2 099.00 | | | 2 099.00 |
EA Other liabilities | 226 167.00 | 259 262.00 | | 226 167.00 |
EC TOTAL (IV) | 1 956 636.00 | 2 918 415.00 | | 1 956 636.00 |
EE Grand total (I to V) | 3 397 280.00 | 3 993 342.00 | | 3 397 280.00 |
EG Accrued income and payables due within one year | 410 995.00 | 327 161.00 | | 410 995.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 3 435.00 | |
FX Taxes, duties, and similar payments | | | | |
FZ Social Security Contributions | | | 1 869.00 | |
GF Total Operating Expenses (II) | | | 5 304.00 | |
GG - OPERATING RESULT (I - II) | | | -5 304.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 321 648.00 | |
GO Net income from sales of marketable securities | | | 622.00 | |
GP Total financial income (V) | | | 322 271.00 | |
GR Interest and similar expenses | | | 33 152.00 | |
GU Total financial expenses (VI) | | | 33 152.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 289 118.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 283 813.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 180 000.00 | | | 180 000.00 |
HB Exceptional income from capital transactions | 990 000.00 | | | 990 000.00 |
HD Total exceptional income (VII) | 1 170 000.00 | | | 1 170 000.00 |
HE Exceptional expenses on management operations | 174.00 | | | 174.00 |
HF Exceptional expenses on capital transactions | 1 085 823.00 | | | 1 085 823.00 |
HH Total exceptional expenses (VIII) | 1 085 998.00 | | | 1 085 998.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 84 001.00 | | | 84 001.00 |
HK Income tax | 2 099.00 | | | 2 099.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 492 270.00 | 136 649.00 | | 1 492 270.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 126 553.00 | 20 976.00 | | 1 126 553.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 365 716.00 | 115 672.00 | | 365 716.00 |
