| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BF Loans | 1 132 296.00 | | 1 132 296.00 | 1 132 296.00 |
BH Other financial assets | 49 554.00 | | 49 554.00 | 49 554.00 |
BJ TOTAL (I) | 1 281 851.00 | | 1 281 851.00 | 1 281 851.00 |
BZ Other receivables | 1 372.00 | | 1 372.00 | 1 372.00 |
CD Marketable securities | 237 709.00 | 140 085.00 | 97 624.00 | 237 709.00 |
CF Cash and cash equivalents | 319 537.00 | | 319 537.00 | 319 537.00 |
CJ TOTAL (II) | 558 619.00 | 140 085.00 | 418 534.00 | 558 619.00 |
CO Grand total (0 to V) | 1 840 470.00 | 140 085.00 | 1 700 385.00 | 1 840 470.00 |
CU Other investments | 100 000.00 | | 100 000.00 | 100 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 111 500.00 | 111 500.00 | | 111 500.00 |
DD Legal reserve (1) | 11 150.00 | 11 150.00 | | 11 150.00 |
DG Other reserves | 1 616 965.00 | 1 630 158.00 | | 1 616 965.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -43 801.00 | 47 678.00 | | -43 801.00 |
DL TOTAL (I) | 1 695 812.00 | 1 800 487.00 | | 1 695 812.00 |
DX Trade payables and related accounts | 2 580.00 | 1 500.00 | | 2 580.00 |
DY Tax and social security liabilities | 1 993.00 | | | 1 993.00 |
EC TOTAL (IV) | 4 573.00 | 1 500.00 | | 4 573.00 |
EE Grand total (I to V) | 1 700 385.00 | 1 801 987.00 | | 1 700 385.00 |
EG Accrued income and payables due within one year | 4 573.00 | 1 500.00 | | 4 573.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | | |
FR Total operating income (I) | | | | |
FW Other purchases and external expenses | | | 13 226.00 | |
FZ Social Security Contributions | | | 2 493.00 | |
GF Total Operating Expenses (II) | | | 15 719.00 | |
GG - OPERATING RESULT (I - II) | | | -15 719.00 | |
GK Income from other securities and fixed asset receivables | | | 28 814.00 | |
GL Other interest and similar income | | | 10 794.00 | |
GM Reversals of provisions and transfers of expenses | | | 5 088.00 | |
GO Net income from sales of marketable securities | | | 8 722.00 | |
GP Total financial income (V) | | | 53 420.00 | |
GQ Financial allocations to depreciation and provisions | | | 85.00 | |
GT Net expenses on sales of marketable securities | | | 2 212.00 | |
GU Total financial expenses (VI) | | | 2 297.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 51 122.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 35 403.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 19 993.00 | | | 19 993.00 |
HD Total exceptional income (VII) | 19 993.00 | | | 19 993.00 |
HE Exceptional expenses on management operations | 70 098.00 | | | 70 098.00 |
HF Exceptional expenses on capital transactions | 30 000.00 | | | 30 000.00 |
HH Total exceptional expenses (VIII) | 100 098.00 | | | 100 098.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -80 104.00 | | | -80 104.00 |
HK Income tax | -900.00 | 1 099.00 | | -900.00 |
HL TOTAL REVENUE (I + III + V + VII) | 73 413.00 | 69 253.00 | | 73 413.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 117 214.00 | 21 575.00 | | 117 214.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -43 801.00 | 47 678.00 | | -43 801.00 |
