| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 791.00 | 791.00 | | 791.00 |
AT Other tangible assets | 85 960.00 | 11 751.00 | 74 209.00 | 85 960.00 |
BD Other fixed assets | 1 600 990.00 | | 1 600 990.00 | 1 600 990.00 |
BJ TOTAL (I) | 2 585 546.00 | 12 542.00 | 2 573 004.00 | 2 585 546.00 |
BZ Other receivables | 619 599.00 | | 619 599.00 | 619 599.00 |
CD Marketable securities | 1 200 000.00 | | 1 200 000.00 | 1 200 000.00 |
CF Cash and cash equivalents | 336 695.00 | | 336 695.00 | 336 695.00 |
CH Prepaid expenses | 23 509.00 | | 23 509.00 | 23 509.00 |
CJ TOTAL (II) | 2 179 803.00 | | 2 179 803.00 | 2 179 803.00 |
CO Grand total (0 to V) | 4 765 350.00 | 12 542.00 | 4 752 808.00 | 4 765 350.00 |
CU Other investments | 897 805.00 | | 897 805.00 | 897 805.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 50 000.00 | | | 50 000.00 |
DD Legal reserve (1) | 5 000.00 | | | 5 000.00 |
DG Other reserves | 4 652 642.00 | | | 4 652 642.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 14 052.00 | | | 14 052.00 |
DL TOTAL (I) | 4 721 694.00 | | | 4 721 694.00 |
DV Miscellaneous Loans and Financial Debts (4) | 14.00 | | | 14.00 |
DX Trade payables and related accounts | 14 979.00 | | | 14 979.00 |
DY Tax and social security liabilities | 11 837.00 | | | 11 837.00 |
EA Other liabilities | 4 283.00 | | | 4 283.00 |
EC TOTAL (IV) | 31 114.00 | | | 31 114.00 |
EE Grand total (I to V) | 4 752 808.00 | | | 4 752 808.00 |
EG Accrued income and payables due within one year | 31 114.00 | | | 31 114.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 9 146.00 | |
FQ Other income | | | 2 545.00 | |
FR Total operating income (I) | | | 11 691.00 | |
FU Purchases of raw materials and other supplies | | | 12.00 | |
FW Other purchases and external expenses | | | 38 984.00 | |
FX Taxes, duties, and similar payments | | | 22 589.00 | |
FY Salaries and Wages | | | 95 415.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 18 059.00 | |
GE Other Expenses | | | 117.00 | |
GF Total Operating Expenses (II) | | | 175 175.00 | |
GG - OPERATING RESULT (I - II) | | | -163 484.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 170 429.00 | |
GP Total financial income (V) | | | 170 429.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 170 429.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 6 945.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 9 146.00 | | | 9 146.00 |
HA Exceptional income from management transactions | 23.00 | | | 23.00 |
HB Exceptional income from capital transactions | 51 950.00 | | | 51 950.00 |
HD Total exceptional income (VII) | 51 973.00 | | | 51 973.00 |
HF Exceptional expenses on capital transactions | 44 866.00 | | | 44 866.00 |
HH Total exceptional expenses (VIII) | 44 866.00 | | | 44 866.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 7 107.00 | | | 7 107.00 |
HL TOTAL REVENUE (I + III + V + VII) | 234 093.00 | | | 234 093.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 220 041.00 | | | 220 041.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 14 052.00 | | | 14 052.00 |
