| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 15 000.00 | | 15 000.00 | 15 000.00 |
AT Other tangible assets | 2 259.00 | 1 487.00 | 772.00 | 2 259.00 |
BB Receivables related to investments | 98 190.00 | | 98 190.00 | 98 190.00 |
BH Other financial assets | 109.00 | | 109.00 | 109.00 |
BJ TOTAL (I) | 116 868.00 | 1 487.00 | 115 381.00 | 116 868.00 |
BX Customers and related accounts | 7 292.00 | | 7 292.00 | 7 292.00 |
BZ Other receivables | 67 245.00 | | 67 245.00 | 67 245.00 |
CF Cash and cash equivalents | 9 607.00 | | 9 607.00 | 9 607.00 |
CH Prepaid expenses | | | | |
CJ TOTAL (II) | 84 144.00 | | 84 144.00 | 84 144.00 |
CO Grand total (0 to V) | 201 012.00 | 1 487.00 | 199 525.00 | 201 012.00 |
CU Other investments | 1 310.00 | | 1 310.00 | 1 310.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 8 000.00 | 8 000.00 | | 8 000.00 |
DD Legal reserve (1) | 800.00 | 800.00 | | 800.00 |
DG Other reserves | 150 851.00 | 150 851.00 | | 150 851.00 |
DH Retained earnings | -6 208.00 | -2 176.00 | | -6 208.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 2 101.00 | -4 032.00 | | 2 101.00 |
DL TOTAL (I) | 155 544.00 | 153 443.00 | | 155 544.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 588.00 | 19 192.00 | | 1 588.00 |
DX Trade payables and related accounts | 4 001.00 | 4 014.00 | | 4 001.00 |
DY Tax and social security liabilities | 1 892.00 | 2 659.00 | | 1 892.00 |
EA Other liabilities | 36 500.00 | 33 000.00 | | 36 500.00 |
EC TOTAL (IV) | 43 981.00 | 58 865.00 | | 43 981.00 |
EE Grand total (I to V) | 199 525.00 | 212 309.00 | | 199 525.00 |
EG Accrued income and payables due within one year | 43 981.00 | 38 863.00 | | 43 981.00 |
| |
| 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 | | | 3 722.00 | |
FR Total operating income (I) | | | 3 722.00 | |
FW Other purchases and external expenses | | | 2 124.00 | |
FX Taxes, duties, and similar payments | | | 149.00 | |
FY Salaries and Wages | | | 3 722.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 260.00 | |
GF Total Operating Expenses (II) | | | 6 254.00 | |
GG - OPERATING RESULT (I - II) | | | -2 532.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 5 200.00 | |
GL Other interest and similar income | | | | |
GP Total financial income (V) | | | 5 200.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 5 200.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 2 668.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 86 985.00 | | | 86 985.00 |
HD Total exceptional income (VII) | 86 985.00 | | | 86 985.00 |
HE Exceptional expenses on management operations | 2.00 | 394.00 | | 2.00 |
HF Exceptional expenses on capital transactions | 87 515.00 | | | 87 515.00 |
HH Total exceptional expenses (VIII) | 87 552.00 | 394.00 | | 87 552.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -567.00 | -394.00 | | -567.00 |
HL TOTAL REVENUE (I + III + V + VII) | 95 907.00 | 3 578.00 | | 95 907.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 93 806.00 | 7 611.00 | | 93 806.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 2 101.00 | -4 032.00 | | 2 101.00 |
