| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BH Other financial assets | 20 000.00 | | 20 000.00 | 20 000.00 |
BJ TOTAL (I) | 8 559 895.00 | 7 906 895.00 | 653 000.00 | 8 559 895.00 |
BZ Other receivables | 412 744.00 | | 412 744.00 | 412 744.00 |
CF Cash and cash equivalents | 7 808.00 | | 7 808.00 | 7 808.00 |
CH Prepaid expenses | 190.00 | | 190.00 | 190.00 |
CJ TOTAL (II) | 420 742.00 | | 420 742.00 | 420 742.00 |
CO Grand total (0 to V) | 8 980 637.00 | 7 906 895.00 | 1 073 742.00 | 8 980 637.00 |
CP Shares due in less than one year | 20 000.00 | | | 20 000.00 |
CU Other investments | 8 539 895.00 | 7 906 895.00 | 633 000.00 | 8 539 895.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 4 190 395.00 | 4 190 395.00 | | 4 190 395.00 |
DD Legal reserve (1) | 419 040.00 | 419 040.00 | | 419 040.00 |
DG Other reserves | 3 127 925.00 | 2 493 645.00 | | 3 127 925.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -7 899 008.00 | 634 280.00 | | -7 899 008.00 |
DL TOTAL (I) | -161 648.00 | 7 737 359.00 | | -161 648.00 |
DU Loans and Debts from Credit Institutions (3) | 843 099.00 | 869 720.00 | | 843 099.00 |
DV Miscellaneous Loans and Financial Debts (4) | 357 423.00 | 405 923.00 | | 357 423.00 |
DX Trade payables and related accounts | 3 317.00 | 2 160.00 | | 3 317.00 |
DY Tax and social security liabilities | 23 735.00 | 22 024.00 | | 23 735.00 |
EA Other liabilities | 7 816.00 | 22 905.00 | | 7 816.00 |
EC TOTAL (IV) | 1 235 391.00 | 1 322 732.00 | | 1 235 391.00 |
EE Grand total (I to V) | 1 073 742.00 | 9 060 091.00 | | 1 073 742.00 |
EG Accrued income and payables due within one year | 392 394.00 | 479 735.00 | | 392 394.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 180 000.00 | | 180 000.00 | 180 000.00 |
FJ Net sales | 180 000.00 | | 180 000.00 | 180 000.00 |
FQ Other income | | | 3.00 | |
FR Total operating income (I) | | | 180 003.00 | |
FW Other purchases and external expenses | | | 14 390.00 | |
FX Taxes, duties, and similar payments | | | 12 367.00 | |
FY Salaries and Wages | | | 100 524.00 | |
FZ Social Security Contributions | | | 57 494.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 184 776.00 | |
GG - OPERATING RESULT (I - II) | | | -4 773.00 | |
GJ Financial income from other securities and fixed asset receivables | | | | |
GL Other interest and similar income | | | 276.00 | |
GP Total financial income (V) | | | 276.00 | |
GQ Financial allocations to depreciation and provisions | | | 7 906 895.00 | |
GR Interest and similar expenses | | | 14 756.00 | |
GU Total financial expenses (VI) | | | 7 921 651.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -7 921 375.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -7 926 149.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 31 979.00 | 5 198.00 | | 31 979.00 |
HB Exceptional income from capital transactions | 300.00 | | | 300.00 |
HD Total exceptional income (VII) | 32 279.00 | 5 198.00 | | 32 279.00 |
HE Exceptional expenses on management operations | 2 439.00 | 60.00 | | 2 439.00 |
HF Exceptional expenses on capital transactions | 2 700.00 | | | 2 700.00 |
HH Total exceptional expenses (VIII) | 5 139.00 | 60.00 | | 5 139.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 27 141.00 | 5 138.00 | | 27 141.00 |
HL TOTAL REVENUE (I + III + V + VII) | 212 558.00 | 835 475.00 | | 212 558.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 8 111 566.00 | 201 195.00 | | 8 111 566.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -7 899 008.00 | 634 280.00 | | -7 899 008.00 |
