| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | | | | |
BZ Other receivables | 2 225 367.00 | | 2 225 367.00 | 2 225 367.00 |
CF Cash and cash equivalents | 3 855.00 | | 3 855.00 | 3 855.00 |
CJ TOTAL (II) | 2 229 223.00 | | 2 229 223.00 | 2 229 223.00 |
CO Grand total (0 to V) | 2 229 223.00 | | 2 229 223.00 | 2 229 223.00 |
CR Shares due in more than one year | 149 866.00 | | | 149 866.00 |
CU Other investments | | | | |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 3 335 000.00 | 3 335 000.00 | | 3 335 000.00 |
DD Legal reserve (1) | 333 500.00 | 333 500.00 | | 333 500.00 |
DG Other reserves | 165 468.00 | 165 468.00 | | 165 468.00 |
DH Retained earnings | -1 718 975.00 | 431 781.00 | | -1 718 975.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 109 841.00 | -2 150 757.00 | | 109 841.00 |
DL TOTAL (I) | 2 224 834.00 | 2 114 992.00 | | 2 224 834.00 |
DU Loans and Debts from Credit Institutions (3) | 21.00 | 127.00 | | 21.00 |
DV Miscellaneous Loans and Financial Debts (4) | | 236 877.00 | | |
DX Trade payables and related accounts | 4 338.00 | 4 287.00 | | 4 338.00 |
EA Other liabilities | 28.00 | | | 28.00 |
EC TOTAL (IV) | 4 388.00 | 241 291.00 | | 4 388.00 |
EE Grand total (I to V) | 2 229 223.00 | 2 356 284.00 | | 2 229 223.00 |
EG Accrued income and payables due within one year | 4 388.00 | 241 291.00 | | 4 388.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 21.00 | 127.00 | | 21.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 4 631.00 | |
FX Taxes, duties, and similar payments | | | 158.00 | |
GF Total Operating Expenses (II) | | | 4 789.00 | |
GG - OPERATING RESULT (I - II) | | | -4 789.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 114 672.00 | |
GM Reversals of provisions and transfers of expenses | | | 2 203 106.00 | |
GP Total financial income (V) | | | 2 317 778.00 | |
GQ Financial allocations to depreciation and provisions | | | | |
GR Interest and similar expenses | | | 40.00 | |
GU Total financial expenses (VI) | | | 40.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 2 317 737.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 2 312 947.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 2 347 894.00 | | | 2 347 894.00 |
HD Total exceptional income (VII) | 2 347 894.00 | | | 2 347 894.00 |
HF Exceptional expenses on capital transactions | 4 551 000.00 | | | 4 551 000.00 |
HH Total exceptional expenses (VIII) | 4 551 000.00 | | | 4 551 000.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -2 203 106.00 | | | -2 203 106.00 |
HL TOTAL REVENUE (I + III + V + VII) | 4 665 672.00 | 60 267.00 | | 4 665 672.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 4 555 830.00 | 2 211 025.00 | | 4 555 830.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 109 841.00 | -2 150 757.00 | | 109 841.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8B Suppliers and Related Accounts | 4 339.00 | 4 339.00 | | 4 339.00 |
8K Other liabilities (including liabilities related to repo transactions) | 29.00 | 29.00 | | 29.00 |
VG Loans with a maturity of up to one year at origin | 22.00 | 22.00 | | 22.00 |
VP Miscellaneous | 2 225 368.00 | 2 075 502.00 | 149 866.00 | 2 225 368.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 2 225 368.00 | 2 075 502.00 | 149 866.00 | 2 225 368.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 4 389.00 | 4 389.00 | | 4 389.00 |
