| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AJ Other Intangible Assets | 313.00 | 313.00 | | 313.00 |
AT Other tangible assets | 3 737.00 | 3 737.00 | | 3 737.00 |
BB Receivables related to investments | | | | |
BH Other financial assets | | | | |
BJ TOTAL (I) | 139 267.00 | 128 449.00 | 10 818.00 | 139 267.00 |
BZ Other receivables | 2 383.00 | | 2 383.00 | 2 383.00 |
CD Marketable securities | 214 200.00 | | 214 200.00 | 214 200.00 |
CF Cash and cash equivalents | 28 998.00 | | 28 998.00 | 28 998.00 |
CJ TOTAL (II) | 245 582.00 | | 245 582.00 | 245 582.00 |
CO Grand total (0 to V) | 384 848.00 | 128 449.00 | 256 399.00 | 384 848.00 |
CU Other investments | 135 218.00 | 124 400.00 | 10 818.00 | 135 218.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 151 800.00 | 151 800.00 | | 151 800.00 |
DD Legal reserve (1) | 15 180.00 | 15 180.00 | | 15 180.00 |
DG Other reserves | 108 036.00 | 251 168.00 | | 108 036.00 |
DH Retained earnings | -70 104.00 | | | -70 104.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -83 676.00 | -70 104.00 | | -83 676.00 |
DL TOTAL (I) | 121 236.00 | 348 044.00 | | 121 236.00 |
DV Miscellaneous Loans and Financial Debts (4) | 100 094.00 | 111.00 | | 100 094.00 |
DX Trade payables and related accounts | 16.00 | 366.00 | | 16.00 |
DY Tax and social security liabilities | 35 053.00 | | | 35 053.00 |
EC TOTAL (IV) | 135 163.00 | 481.00 | | 135 163.00 |
EE Grand total (I to V) | 256 399.00 | 348 525.00 | | 256 399.00 |
EG Accrued income and payables due within one year | 135 163.00 | 481.00 | | 135 163.00 |
| |
| 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 | | | | |
FR Total operating income (I) | | | | |
FW Other purchases and external expenses | | | 5 211.00 | |
FZ Social Security Contributions | | | 40 392.00 | |
GE Other Expenses | | | 961.00 | |
GF Total Operating Expenses (II) | | | 46 564.00 | |
GG - OPERATING RESULT (I - II) | | | -46 564.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 2 380.00 | |
GO Net income from sales of marketable securities | | | 813.00 | |
GP Total financial income (V) | | | 3 193.00 | |
GQ Financial allocations to depreciation and provisions | | | 20 244.00 | |
GR Interest and similar expenses | | | 20 000.00 | |
GU Total financial expenses (VI) | | | 40 244.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -37 051.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -83 615.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A4 Equity method investments | 960.00 | 300.00 | | 960.00 |
HB Exceptional income from capital transactions | 9 876.00 | | | 9 876.00 |
HD Total exceptional income (VII) | 9 876.00 | | | 9 876.00 |
HE Exceptional expenses on management operations | 11.00 | | | 11.00 |
HF Exceptional expenses on capital transactions | 9 875.00 | 13 714.00 | | 9 875.00 |
HH Total exceptional expenses (VIII) | 9 936.00 | 13 714.00 | | 9 936.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -61.00 | -13 714.00 | | -61.00 |
HL TOTAL REVENUE (I + III + V + VII) | 13 069.00 | 14 403.00 | | 13 069.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 96 744.00 | 84 507.00 | | 96 744.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -83 676.00 | -70 104.00 | | -83 676.00 |
