| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AR Technical installations, industrial equipment and tools | 1 729.00 | 1 729.00 | | 1 729.00 |
AT Other tangible assets | 6 686.00 | 3 607.00 | 3 079.00 | 6 686.00 |
BB Receivables related to investments | 268 002.00 | | 268 002.00 | 268 002.00 |
BH Other financial assets | 5 000.00 | | 5 000.00 | 5 000.00 |
BJ TOTAL (I) | 3 294 242.00 | 5 336.00 | 3 288 906.00 | 3 294 242.00 |
BZ Other receivables | 41 481.00 | | 41 481.00 | 41 481.00 |
CF Cash and cash equivalents | 7 042.00 | | 7 042.00 | 7 042.00 |
CJ TOTAL (II) | 48 523.00 | | 48 523.00 | 48 523.00 |
CO Grand total (0 to V) | 3 342 765.00 | 5 336.00 | 3 337 429.00 | 3 342 765.00 |
CP Shares due in less than one year | 273 002.00 | | | 273 002.00 |
CU Other investments | 3 012 825.00 | | 3 012 825.00 | 3 012 825.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 310 000.00 | 2 310 000.00 | | 2 310 000.00 |
DD Legal reserve (1) | 231 000.00 | 231 000.00 | | 231 000.00 |
DG Other reserves | 124 000.00 | 44 000.00 | | 124 000.00 |
DH Retained earnings | 1 491.00 | 769.00 | | 1 491.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 39 177.00 | 140 782.00 | | 39 177.00 |
DL TOTAL (I) | 2 705 668.00 | 2 726 551.00 | | 2 705 668.00 |
DU Loans and Debts from Credit Institutions (3) | 607 143.00 | 750 000.00 | | 607 143.00 |
DV Miscellaneous Loans and Financial Debts (4) | 17 432.00 | 22 006.00 | | 17 432.00 |
DX Trade payables and related accounts | 4 435.00 | 4 363.00 | | 4 435.00 |
DY Tax and social security liabilities | 2 750.00 | 269.00 | | 2 750.00 |
EA Other liabilities | | 2 000.00 | | |
EC TOTAL (IV) | 631 761.00 | 778 639.00 | | 631 761.00 |
EE Grand total (I to V) | 3 337 429.00 | 3 505 190.00 | | 3 337 429.00 |
EG Accrued income and payables due within one year | 631 761.00 | 778 639.00 | | 631 761.00 |
EI Including equity loans | 17 432.00 | | | 17 432.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 60 000.00 | | 60 000.00 | 60 000.00 |
FJ Net sales | 60 000.00 | | 60 000.00 | 60 000.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 3 954.00 | |
FR Total operating income (I) | | | 63 954.00 | |
FW Other purchases and external expenses | | | 61 519.00 | |
FX Taxes, duties, and similar payments | | | 502.00 | |
FY Salaries and Wages | | | 58 640.00 | |
FZ Social Security Contributions | | | 23 550.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 3 728.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 147 939.00 | |
GG - OPERATING RESULT (I - II) | | | -83 985.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 92 514.00 | |
GP Total financial income (V) | | | 92 514.00 | |
GR Interest and similar expenses | | | 22 449.00 | |
GU Total financial expenses (VI) | | | 22 449.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 70 065.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -13 920.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 56 000.00 | | | 56 000.00 |
HD Total exceptional income (VII) | 56 000.00 | | | 56 000.00 |
HE Exceptional expenses on management operations | 736.00 | | | 736.00 |
HF Exceptional expenses on capital transactions | 2 167.00 | 29 962.00 | | 2 167.00 |
HH Total exceptional expenses (VIII) | 2 903.00 | 29 962.00 | | 2 903.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 53 097.00 | -29 962.00 | | 53 097.00 |
HL TOTAL REVENUE (I + III + V + VII) | 212 468.00 | 327 060.00 | | 212 468.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 173 291.00 | 186 278.00 | | 173 291.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 39 177.00 | 140 782.00 | | 39 177.00 |
