| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 1 115.00 | 1 115.00 | | 1 115.00 |
BJ TOTAL (I) | 1 978 350.00 | 360 065.00 | 1 618 285.00 | 1 978 350.00 |
BZ Other receivables | 34 087.00 | | 34 087.00 | 34 087.00 |
CD Marketable securities | 379 006.00 | | 379 006.00 | 379 006.00 |
CF Cash and cash equivalents | 48 152.00 | | 48 152.00 | 48 152.00 |
CH Prepaid expenses | 190.00 | | 190.00 | 190.00 |
CJ TOTAL (II) | 461 435.00 | | 461 435.00 | 461 435.00 |
CO Grand total (0 to V) | 2 439 785.00 | 360 065.00 | 2 079 720.00 | 2 439 785.00 |
CU Other investments | 1 977 236.00 | 358 950.00 | 1 618 285.00 | 1 977 236.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 42 000.00 | 42 000.00 | | 42 000.00 |
DD Legal reserve (1) | 4 200.00 | 4 200.00 | | 4 200.00 |
DH Retained earnings | 1 288 899.00 | 1 191 265.00 | | 1 288 899.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -82 706.00 | 97 634.00 | | -82 706.00 |
DL TOTAL (I) | 1 252 394.00 | 1 335 099.00 | | 1 252 394.00 |
DU Loans and Debts from Credit Institutions (3) | 824 863.00 | 922 349.00 | | 824 863.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 013.00 | 211.00 | | 1 013.00 |
EA Other liabilities | 1 450.00 | 1 450.00 | | 1 450.00 |
EC TOTAL (IV) | 827 326.00 | 924 011.00 | | 827 326.00 |
EE Grand total (I to V) | 2 079 720.00 | 2 259 110.00 | | 2 079 720.00 |
EG Accrued income and payables due within one year | 103 297.00 | 100 436.00 | | 103 297.00 |
| |
| 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 | | | 489.00 | |
FR Total operating income (I) | | | 489.00 | |
FW Other purchases and external expenses | | | 5 407.00 | |
FY Salaries and Wages | | | 10 000.00 | |
GA Operating Expenses - Depreciation and Amortization | | | | |
GF Total Operating Expenses (II) | | | 15 407.00 | |
GG - OPERATING RESULT (I - II) | | | -14 918.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 48 450.00 | |
GM Reversals of provisions and transfers of expenses | | | | |
GP Total financial income (V) | | | 48 450.00 | |
GQ Financial allocations to depreciation and provisions | | | 118 646.00 | |
GR Interest and similar expenses | | | 19 569.00 | |
GU Total financial expenses (VI) | | | 138 214.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -89 764.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -104 683.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 489.00 | 1 079.00 | | 489.00 |
HA Exceptional income from management transactions | 15 104.00 | 23 520.00 | | 15 104.00 |
HD Total exceptional income (VII) | 15 104.00 | 23 520.00 | | 15 104.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 15 104.00 | 23 520.00 | | 15 104.00 |
HK Income tax | -6 873.00 | -5 713.00 | | -6 873.00 |
HL TOTAL REVENUE (I + III + V + VII) | 64 042.00 | 134 606.00 | | 64 042.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 146 748.00 | 36 972.00 | | 146 748.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -82 706.00 | 97 634.00 | | -82 706.00 |
