| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 8 066.00 | | 8 066.00 | 8 066.00 |
BJ TOTAL (I) | 236 156.00 | | 236 156.00 | 236 156.00 |
BZ Other receivables | 3 544 873.00 | | 3 544 873.00 | 3 544 873.00 |
CF Cash and cash equivalents | | | | |
CJ TOTAL (II) | 3 544 873.00 | | 3 544 873.00 | 3 544 873.00 |
CO Grand total (0 to V) | 3 781 029.00 | | 3 781 029.00 | 3 781 029.00 |
CU Other investments | 228 090.00 | | 228 090.00 | 228 090.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 57 188.00 | 57 188.00 | | 57 188.00 |
DB Share, merger, contribution premiums, etc. | 397 688.00 | 397 688.00 | | 397 688.00 |
DD Legal reserve (1) | 3 813.00 | 3 813.00 | | 3 813.00 |
DH Retained earnings | 1 765 298.00 | 161 790.00 | | 1 765 298.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -117 277.00 | 1 603 508.00 | | -117 277.00 |
DL TOTAL (I) | 2 106 709.00 | 2 223 986.00 | | 2 106 709.00 |
DU Loans and Debts from Credit Institutions (3) | 8 757.00 | 1 002 521.00 | | 8 757.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 665 564.00 | 152 492.00 | | 1 665 564.00 |
DX Trade payables and related accounts | | 1 500.00 | | |
EC TOTAL (IV) | 1 674 320.00 | 1 156 513.00 | | 1 674 320.00 |
EE Grand total (I to V) | 3 781 029.00 | 3 380 500.00 | | 3 781 029.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 33 646.00 | |
FX Taxes, duties, and similar payments | | | 117.00 | |
GF Total Operating Expenses (II) | | | 33 763.00 | |
GG - OPERATING RESULT (I - II) | | | -33 763.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 100 000.00 | |
GK Income from other securities and fixed asset receivables | | | 6.00 | |
GL Other interest and similar income | | | 29 860.00 | |
GP Total financial income (V) | | | 129 860.00 | |
GR Interest and similar expenses | | | 10 169.00 | |
GU Total financial expenses (VI) | | | 10 169.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 119 691.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 85 928.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 725.00 | 1 510.00 | | 725.00 |
HD Total exceptional income (VII) | 725.00 | 1 510.00 | | 725.00 |
HE Exceptional expenses on management operations | 7 863.00 | | | 7 863.00 |
HF Exceptional expenses on capital transactions | 148 839.00 | 1 510.00 | | 148 839.00 |
HH Total exceptional expenses (VIII) | 156 702.00 | 1 510.00 | | 156 702.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -155 977.00 | | | -155 977.00 |
HK Income tax | 47 228.00 | 77 759.00 | | 47 228.00 |
HL TOTAL REVENUE (I + III + V + VII) | 130 585.00 | 1 740 452.00 | | 130 585.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 247 862.00 | 136 944.00 | | 247 862.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -117 277.00 | 1 603 508.00 | | -117 277.00 |
