| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BH Other financial assets | 30.00 | | 30.00 | 30.00 |
BJ TOTAL (I) | 175 440.00 | | 175 440.00 | 175 440.00 |
BZ Other receivables | | | | |
CF Cash and cash equivalents | 828 990.00 | | 828 990.00 | 828 990.00 |
CJ TOTAL (II) | 828 990.00 | | 828 990.00 | 828 990.00 |
CO Grand total (0 to V) | 1 004 430.00 | | 1 004 430.00 | 1 004 430.00 |
CS Evaluated investments - equity method | 175 410.00 | | 175 410.00 | 175 410.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 262 030.00 | 262 030.00 | | 262 030.00 |
DB Share, merger, contribution premiums, etc. | 14 220.00 | 14 220.00 | | 14 220.00 |
DD Legal reserve (1) | 181 755.00 | 181 755.00 | | 181 755.00 |
DG Other reserves | 553 534.00 | 373 919.00 | | 553 534.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -15 309.00 | 310 630.00 | | -15 309.00 |
DL TOTAL (I) | 996 230.00 | 1 142 554.00 | | 996 230.00 |
DU Loans and Debts from Credit Institutions (3) | | 3 212.00 | | |
DX Trade payables and related accounts | 8 200.00 | 9 480.00 | | 8 200.00 |
DY Tax and social security liabilities | | 4 189.00 | | |
EC TOTAL (IV) | 8 200.00 | 16 881.00 | | 8 200.00 |
EE Grand total (I to V) | 1 004 430.00 | 1 159 435.00 | | 1 004 430.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FS Purchases of goods (including customs duties) | | | 367.00 | |
FW Other purchases and external expenses | | | 19 004.00 | |
FX Taxes, duties, and similar payments | | | 579.00 | |
GF Total Operating Expenses (II) | | | 19 950.00 | |
GG - OPERATING RESULT (I - II) | | | -19 950.00 | |
GP Total financial income (V) | | | 4 519.00 | |
GU Total financial expenses (VI) | | | 24.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 4 495.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -15 455.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HD Total exceptional income (VII) | 368.00 | 767 861.00 | | 368.00 |
HH Total exceptional expenses (VIII) | 222.00 | 366 103.00 | | 222.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 146.00 | 401 758.00 | | 146.00 |
HL TOTAL REVENUE (I + III + V + VII) | 4 888.00 | 779 541.00 | | 4 888.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 20 197.00 | 468 911.00 | | 20 197.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -15 309.00 | 310 629.00 | | -15 309.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8B Suppliers and Related Accounts | 8 200.00 | 8 200.00 | | 8 200.00 |
UT Other financial assets | 30.00 | | 30.00 | 30.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 30.00 | | 30.00 | 30.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 8 200.00 | 8 200.00 | | 8 200.00 |
