| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 586.00 | 586.00 | | 586.00 |
BJ TOTAL (I) | 5 500 595.00 | 586.00 | 5 500 009.00 | 5 500 595.00 |
BX Customers and related accounts | 3 860.00 | | 3 860.00 | 3 860.00 |
BZ Other receivables | 5 535.00 | | 5 535.00 | 5 535.00 |
CF Cash and cash equivalents | 88 397.00 | | 88 397.00 | 88 397.00 |
CJ TOTAL (II) | 97 792.00 | | 97 792.00 | 97 792.00 |
CO Grand total (0 to V) | 5 598 387.00 | 586.00 | 5 597 801.00 | 5 598 387.00 |
CU Other investments | 5 500 009.00 | | 5 500 009.00 | 5 500 009.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 183 840.00 | 1 068 760.00 | | 1 183 840.00 |
DB Share, merger, contribution premiums, etc. | 1 334 928.00 | | | 1 334 928.00 |
DH Retained earnings | -36 614.00 | -37 178.00 | | -36 614.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 236 490.00 | 564.00 | | 236 490.00 |
DL TOTAL (I) | 2 718 644.00 | 1 032 146.00 | | 2 718 644.00 |
DV Miscellaneous Loans and Financial Debts (4) | 2 859 722.00 | 703 696.00 | | 2 859 722.00 |
DX Trade payables and related accounts | 18 792.00 | 8 563.00 | | 18 792.00 |
DY Tax and social security liabilities | 643.00 | 201.00 | | 643.00 |
EC TOTAL (IV) | 2 879 157.00 | 712 460.00 | | 2 879 157.00 |
EE Grand total (I to V) | 5 597 801.00 | 1 744 606.00 | | 5 597 801.00 |
EG Accrued income and payables due within one year | 2 879 157.00 | 712 460.00 | | 2 879 157.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 4 104.00 | | 4 104.00 | 4 104.00 |
FJ Net sales | 4 104.00 | | 4 104.00 | 4 104.00 |
FR Total operating income (I) | | | 4 104.00 | |
FW Other purchases and external expenses | | | 19 169.00 | |
FX Taxes, duties, and similar payments | | | 76.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 19 245.00 | |
GG - OPERATING RESULT (I - II) | | | -15 141.00 | |
GR Interest and similar expenses | | | 25 578.00 | |
GU Total financial expenses (VI) | | | 25 578.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -25 578.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -40 719.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 456 949.00 | 200 260.00 | | 456 949.00 |
HD Total exceptional income (VII) | 456 949.00 | 200 260.00 | | 456 949.00 |
HF Exceptional expenses on capital transactions | 179 740.00 | 200 260.00 | | 179 740.00 |
HH Total exceptional expenses (VIII) | 179 740.00 | 200 260.00 | | 179 740.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 277 209.00 | | | 277 209.00 |
HL TOTAL REVENUE (I + III + V + VII) | 461 053.00 | 207 893.00 | | 461 053.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 224 563.00 | 207 329.00 | | 224 563.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 236 490.00 | 564.00 | | 236 490.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8B Suppliers and Related Accounts | 18 792.00 | 18 792.00 | | 18 792.00 |
8K Other liabilities (including liabilities related to repo transactions) | 2 859 722.00 | 2 859 722.00 | | 2 859 722.00 |
UX Other trade receivables | 3 860.00 | | | 3 860.00 |
VP Miscellaneous | 5 535.00 | | | 5 535.00 |
VQ Other Taxes, Duties, and Similar Debts | 643.00 | 643.00 | | 643.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 9 395.00 | 9 395.00 | | 9 395.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 2 879 157.00 | 2 879 157.00 | | 2 879 157.00 |
