| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 48 272.00 | | 48 272.00 | 48 272.00 |
BJ TOTAL (I) | 1 364 754.00 | | 1 364 754.00 | 1 364 754.00 |
BZ Other receivables | 41 158.00 | | 41 158.00 | 41 158.00 |
CD Marketable securities | 10 200.00 | | 10 200.00 | 10 200.00 |
CF Cash and cash equivalents | 4 462.00 | | 4 462.00 | 4 462.00 |
CH Prepaid expenses | 6 170.00 | | 6 170.00 | 6 170.00 |
CJ TOTAL (II) | 61 989.00 | | 61 989.00 | 61 989.00 |
CO Grand total (0 to V) | 1 426 743.00 | | 1 426 743.00 | 1 426 743.00 |
CU Other investments | 1 316 482.00 | | 1 316 482.00 | 1 316 482.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 530 000.00 | 530 000.00 | | 530 000.00 |
DD Legal reserve (1) | 53 000.00 | 53 000.00 | | 53 000.00 |
DG Other reserves | 748 680.00 | 753 634.00 | | 748 680.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -4 342.00 | 42 290.00 | | -4 342.00 |
DK Regulated provisions | 6 482.00 | 6 482.00 | | 6 482.00 |
DL TOTAL (I) | 1 333 820.00 | 1 385 406.00 | | 1 333 820.00 |
DU Loans and Debts from Credit Institutions (3) | 168.00 | 104.00 | | 168.00 |
DV Miscellaneous Loans and Financial Debts (4) | 3 776.00 | 68 038.00 | | 3 776.00 |
DX Trade payables and related accounts | 9 685.00 | 9 277.00 | | 9 685.00 |
DY Tax and social security liabilities | 13 294.00 | 10 783.00 | | 13 294.00 |
EA Other liabilities | 66 000.00 | | | 66 000.00 |
EC TOTAL (IV) | 92 923.00 | 88 202.00 | | 92 923.00 |
EE Grand total (I to V) | 1 426 743.00 | 1 473 608.00 | | 1 426 743.00 |
EG Accrued income and payables due within one year | 92 923.00 | 76 425.00 | | 92 923.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 17 000.00 | | 17 000.00 | 17 000.00 |
FJ Net sales | 17 000.00 | | 17 000.00 | 17 000.00 |
FQ Other income | | | 16.00 | |
FR Total operating income (I) | | | 17 016.00 | |
FW Other purchases and external expenses | | | 18 424.00 | |
FX Taxes, duties, and similar payments | | | 4 982.00 | |
FY Salaries and Wages | | | 36 497.00 | |
FZ Social Security Contributions | | | 31 765.00 | |
GE Other Expenses | | | 2.00 | |
GF Total Operating Expenses (II) | | | 91 670.00 | |
GG - OPERATING RESULT (I - II) | | | -74 654.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 70 000.00 | |
GL Other interest and similar income | | | 1 062.00 | |
GP Total financial income (V) | | | 71 062.00 | |
GR Interest and similar expenses | | | 750.00 | |
GU Total financial expenses (VI) | | | 750.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 70 312.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -4 342.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 88 079.00 | 181 486.00 | | 88 079.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 92 421.00 | 139 196.00 | | 92 421.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -4 342.00 | 42 290.00 | | -4 342.00 |
| |
| 5 - Fixed assets increase - decrease | Gross value at beginning of year - Item by item | Revaluation - Disposals | Acquisition - Gross value at year-end | |
0G ACQUISITIONS Total General Total | 1 363 942.00 | | 812.00 | 1 363 942.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 364 754.00 | |
I4 DECREASES Grand Total | | | 1 364 754.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 363 942.00 | | 812.00 | 1 363 942.00 |
