| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 1 444.00 | 1 444.00 | | 1 444.00 |
BB Receivables related to investments | 50 000.00 | | 50 000.00 | 50 000.00 |
BD Other fixed assets | 15 575.00 | | 15 575.00 | 15 575.00 |
BH Other financial assets | 638 649.00 | 427 871.00 | 210 778.00 | 638 649.00 |
BJ TOTAL (I) | 1 098 855.00 | 537 315.00 | 561 540.00 | 1 098 855.00 |
BV Advances and down payments on orders | 3 000.00 | | 3 000.00 | 3 000.00 |
BX Customers and related accounts | 40 760.00 | 38 900.00 | 1 860.00 | 40 760.00 |
BZ Other receivables | 2 675.00 | | 2 675.00 | 2 675.00 |
CF Cash and cash equivalents | 93 619.00 | | 93 619.00 | 93 619.00 |
CJ TOTAL (II) | 140 054.00 | 38 900.00 | 101 154.00 | 140 054.00 |
CO Grand total (0 to V) | 1 238 909.00 | 576 215.00 | 662 694.00 | 1 238 909.00 |
CU Other investments | 393 187.00 | 108 000.00 | 285 187.00 | 393 187.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 182 901.00 | 182 901.00 | | 182 901.00 |
DD Legal reserve (1) | 18 290.00 | 18 290.00 | | 18 290.00 |
DH Retained earnings | 154 721.00 | 421 923.00 | | 154 721.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -2 156.00 | -267 203.00 | | -2 156.00 |
DL TOTAL (I) | 353 756.00 | 355 912.00 | | 353 756.00 |
DP Provisions for Risks | 162 397.00 | 126 295.00 | | 162 397.00 |
DR TOTAL (IV) | 162 397.00 | 126 295.00 | | 162 397.00 |
DV Miscellaneous Loans and Financial Debts (4) | 139 907.00 | 139 907.00 | | 139 907.00 |
DX Trade payables and related accounts | | 1 200.00 | | |
DY Tax and social security liabilities | 6 510.00 | 6 793.00 | | 6 510.00 |
EA Other liabilities | 123.00 | 21.00 | | 123.00 |
EC TOTAL (IV) | 146 541.00 | 147 921.00 | | 146 541.00 |
EE Grand total (I to V) | 662 694.00 | 630 128.00 | | 662 694.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | 39.00 | |
FR Total operating income (I) | | | 39.00 | |
FX Taxes, duties, and similar payments | | | 157.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 36 102.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | -36 063.00 | |
GG - OPERATING RESULT (I - II) | | | -38 427.00 | |
GM Reversals of provisions and transfers of expenses | | | | |
GP Total financial income (V) | | | 41 351.00 | |
GU Total financial expenses (VI) | | | 80.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 41 271.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 2 844.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HH Total exceptional expenses (VIII) | 5 000.00 | | | 5 000.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -5 000.00 | | | -5 000.00 |
HL TOTAL REVENUE (I + III + V + VII) | 41 390.00 | 17 527.00 | | 41 390.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 43 546.00 | 284 730.00 | | 43 546.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -2 156.00 | -267 203.00 | | -2 156.00 |
