| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 16 913.00 | | 16 913.00 | 16 913.00 |
BJ TOTAL (I) | 540 067.00 | | 540 067.00 | 540 067.00 |
BZ Other receivables | 159 224.00 | | 159 224.00 | 159 224.00 |
CD Marketable securities | 76 756.00 | 1 362.00 | 75 394.00 | 76 756.00 |
CF Cash and cash equivalents | 21 178.00 | | 21 178.00 | 21 178.00 |
CJ TOTAL (II) | 257 157.00 | 1 362.00 | 255 795.00 | 257 157.00 |
CO Grand total (0 to V) | 797 224.00 | 1 362.00 | 795 862.00 | 797 224.00 |
CU Other investments | 523 154.00 | | 523 154.00 | 523 154.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 502 380.00 | 502 380.00 | | 502 380.00 |
DB Share, merger, contribution premiums, etc. | 23 120.00 | 23 120.00 | | 23 120.00 |
DH Retained earnings | -27 879.00 | -19 784.00 | | -27 879.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -18 849.00 | -8 096.00 | | -18 849.00 |
DL TOTAL (I) | 478 772.00 | 497 621.00 | | 478 772.00 |
DV Miscellaneous Loans and Financial Debts (4) | 311 746.00 | 293 737.00 | | 311 746.00 |
DX Trade payables and related accounts | 1 344.00 | 1 332.00 | | 1 344.00 |
DY Tax and social security liabilities | 4 000.00 | | | 4 000.00 |
EC TOTAL (IV) | 317 090.00 | 295 069.00 | | 317 090.00 |
EE Grand total (I to V) | 795 862.00 | 792 690.00 | | 795 862.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 20 000.00 | | 20 000.00 | 20 000.00 |
FJ Net sales | 20 000.00 | | 20 000.00 | 20 000.00 |
FR Total operating income (I) | | | 20 000.00 | |
FW Other purchases and external expenses | | | 1 999.00 | |
FX Taxes, duties, and similar payments | | | | |
GF Total Operating Expenses (II) | | | 1 999.00 | |
GG - OPERATING RESULT (I - II) | | | 18 001.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 10 200.00 | |
GL Other interest and similar income | | | 1 711.00 | |
GM Reversals of provisions and transfers of expenses | | | 2 806.00 | |
GP Total financial income (V) | | | 14 717.00 | |
GQ Financial allocations to depreciation and provisions | | | | |
GU Total financial expenses (VI) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | 14 717.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 32 719.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 51 568.00 | | | 51 568.00 |
HH Total exceptional expenses (VIII) | 51 568.00 | | | 51 568.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -51 568.00 | | | -51 568.00 |
HL TOTAL REVENUE (I + III + V + VII) | 34 718.00 | 2 418.00 | | 34 718.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 53 567.00 | 10 513.00 | | 53 567.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -18 849.00 | -8 096.00 | | -18 849.00 |
