| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 184 356.00 | 346.00 | 184 009.00 | 184 356.00 |
BX Customers and related accounts | | | | |
CJ TOTAL (II) | 38 830.00 | | 38 830.00 | 38 830.00 |
CO Grand total (0 to V) | 223 187.00 | 346.00 | 222 840.00 | 223 187.00 |
CS Evaluated investments - equity method | 184 356.00 | 346.00 | 184 009.00 | 184 356.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 38 100.00 | 38 100.00 | | 38 100.00 |
DB Share, merger, contribution premiums, etc. | 20 978.00 | 43 581.00 | | 20 978.00 |
DD Legal reserve (1) | 3 810.00 | 3 810.00 | | 3 810.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -21 311.00 | -22 603.00 | | -21 311.00 |
DL TOTAL (I) | 41 576.00 | 62 888.00 | | 41 576.00 |
DU Loans and Debts from Credit Institutions (3) | 140 067.00 | 120 018.00 | | 140 067.00 |
DX Trade payables and related accounts | 1 196.00 | 6 672.00 | | 1 196.00 |
EA Other liabilities | 40 000.00 | 40 000.00 | | 40 000.00 |
EC TOTAL (IV) | 181 264.00 | 166 690.00 | | 181 264.00 |
EE Grand total (I to V) | 222 840.00 | 229 578.00 | | 222 840.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 19 378.00 | |
FX Taxes, duties, and similar payments | | | 76.00 | |
GE Other Expenses | | | 987.00 | |
GF Total Operating Expenses (II) | | | 20 442.00 | |
GG - OPERATING RESULT (I - II) | | | -20 442.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 79.00 | |
GP Total financial income (V) | | | 79.00 | |
GQ Financial allocations to depreciation and provisions | | | 135.00 | |
GR Interest and similar expenses | | | 812.00 | |
GU Total financial expenses (VI) | | | 948.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -868.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -21 311.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | | 1.00 | | |
HD Total exceptional income (VII) | | 1.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | 1.00 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 21 311.00 | 22 603.00 | | 21 311.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -21 311.00 | -22 603.00 | | -21 311.00 |