| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AJ Other Intangible Assets | 1 877.00 | | 1 877.00 | 1 877.00 |
AR Technical installations, industrial equipment and tools | 1 900.00 | 1 900.00 | | 1 900.00 |
AT Other tangible assets | 63 767.00 | 63 068.00 | 698.00 | 63 767.00 |
BJ TOTAL (I) | 648 645.00 | 582 327.00 | 66 317.00 | 648 645.00 |
BX Customers and related accounts | 8 668.00 | 8 312.00 | 356.00 | 8 668.00 |
BZ Other receivables | 1 147 755.00 | | 1 147 755.00 | 1 147 755.00 |
CF Cash and cash equivalents | 10 259.00 | | 10 259.00 | 10 259.00 |
CJ TOTAL (II) | 1 166 683.00 | 8 312.00 | 1 158 371.00 | 1 166 683.00 |
CO Grand total (0 to V) | 1 815 329.00 | 590 640.00 | 1 224 689.00 | 1 815 329.00 |
CU Other investments | 581 101.00 | 517 359.00 | 63 742.00 | 581 101.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 5 000.00 | 5 000.00 | | 5 000.00 |
DD Legal reserve (1) | 50 000.00 | 50 000.00 | | 50 000.00 |
DG Other reserves | 2 612 706.00 | 2 612 706.00 | | 2 612 706.00 |
DH Retained earnings | -1 650 117.00 | -1 916 326.00 | | -1 650 117.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 82 388.00 | 266 208.00 | | 82 388.00 |
DL TOTAL (I) | 1 099 976.00 | 1 017 588.00 | | 1 099 976.00 |
DP Provisions for Risks | 50 000.00 | 50 000.00 | | 50 000.00 |
DR TOTAL (IV) | 50 000.00 | 50 000.00 | | 50 000.00 |
DV Miscellaneous Loans and Financial Debts (4) | | 4 168.00 | | |
DX Trade payables and related accounts | 10 155.00 | | | 10 155.00 |
DY Tax and social security liabilities | 55 888.00 | 55 888.00 | | 55 888.00 |
EA Other liabilities | 8 668.00 | 8 668.00 | | 8 668.00 |
EC TOTAL (IV) | 74 712.00 | 68 726.00 | | 74 712.00 |
EE Grand total (I to V) | 1 224 689.00 | 1 136 314.00 | | 1 224 689.00 |
EG Accrued income and payables due within one year | 74 712.00 | 68 726.00 | | 74 712.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | 4 169.00 | |
FR Total operating income (I) | | | 4 169.00 | |
FW Other purchases and external expenses | | | 13 470.00 | |
FX Taxes, duties, and similar payments | | | | |
GA Operating Expenses - Depreciation and Amortization | | | 441.00 | |
GF Total Operating Expenses (II) | | | 13 912.00 | |
GG - OPERATING RESULT (I - II) | | | -9 743.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 81 000.00 | |
GL Other interest and similar income | | | 5 607.00 | |
GM Reversals of provisions and transfers of expenses | | | 5 424.00 | |
GP Total financial income (V) | | | 92 031.00 | |
GQ Financial allocations to depreciation and provisions | | | | |
GU Total financial expenses (VI) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | 92 031.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 82 288.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 100.00 | | | 100.00 |
HD Total exceptional income (VII) | 100.00 | | | 100.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 100.00 | | | 100.00 |
HL TOTAL REVENUE (I + III + V + VII) | 96 300.00 | 274 709.00 | | 96 300.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 13 912.00 | 8 501.00 | | 13 912.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 82 388.00 | 266 208.00 | | 82 388.00 |
