| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 6 887.00 | 6 887.00 | | 6 887.00 |
BJ TOTAL (I) | 1 011 677.00 | 6 887.00 | 1 004 790.00 | 1 011 677.00 |
BZ Other receivables | 58 492.00 | | 58 492.00 | 58 492.00 |
CF Cash and cash equivalents | 3 047.00 | | 3 047.00 | 3 047.00 |
CJ TOTAL (II) | 61 538.00 | | 61 538.00 | 61 538.00 |
CO Grand total (0 to V) | 1 073 215.00 | 6 887.00 | 1 066 328.00 | 1 073 215.00 |
CU Other investments | 1 004 790.00 | | 1 004 790.00 | 1 004 790.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 50 000.00 | 50 000.00 | | 50 000.00 |
DB Share, merger, contribution premiums, etc. | 393 066.00 | | | 393 066.00 |
DD Legal reserve (1) | 5 000.00 | | | 5 000.00 |
DG Other reserves | 2 107 705.00 | | | 2 107 705.00 |
DH Retained earnings | | -10 000.00 | | |
DI RESULTS FOR THE YEAR (Profit or Loss) | -1 969 128.00 | 2 122 704.00 | | -1 969 128.00 |
DK Regulated provisions | 12 906.00 | 7 170.00 | | 12 906.00 |
DL TOTAL (I) | 599 549.00 | 2 169 875.00 | | 599 549.00 |
DO TOTAL (II) | 1.00 | | | 1.00 |
DU Loans and Debts from Credit Institutions (3) | 433 151.00 | 516 280.00 | | 433 151.00 |
DV Miscellaneous Loans and Financial Debts (4) | 27 718.00 | 350 000.00 | | 27 718.00 |
DX Trade payables and related accounts | 6 008.00 | | | 6 008.00 |
DY Tax and social security liabilities | | 13 984.00 | | |
EA Other liabilities | -97.00 | | | -97.00 |
EC TOTAL (IV) | 466 779.00 | 880 264.00 | | 466 779.00 |
EE Grand total (I to V) | 1 066 328.00 | 3 050 139.00 | | 1 066 328.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | 3 480.00 | |
FR Total operating income (I) | | | 3 480.00 | |
FW Other purchases and external expenses | | | 8 630.00 | |
FX Taxes, duties, and similar payments | | | 494.00 | |
GE Other Expenses | | | 580.00 | |
GF Total Operating Expenses (II) | | | 9 704.00 | |
GG - OPERATING RESULT (I - II) | | | -6 224.00 | |
GJ Financial income from other securities and fixed asset receivables | | | | |
GP Total financial income (V) | | | | |
GR Interest and similar expenses | | | 8 180.00 | |
GT Net expenses on sales of marketable securities | | | 1 955 700.00 | |
GU Total financial expenses (VI) | | | 1 963 880.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1 963 880.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -1 970 104.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 5 736.00 | 5 736.00 | | 5 736.00 |
HH Total exceptional expenses (VIII) | 5 736.00 | 5 736.00 | | 5 736.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -5 736.00 | -5 736.00 | | -5 736.00 |
HK Income tax | -6 712.00 | 13 984.00 | | -6 712.00 |
HL TOTAL REVENUE (I + III + V + VII) | 3 480.00 | 2 172 390.00 | | 3 480.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 972 608.00 | 49 686.00 | | 1 972 608.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -1 969 128.00 | 2 122 704.00 | | -1 969 128.00 |
