| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 141 211.00 | | 141 211.00 | 141 211.00 |
BD Other fixed assets | 283 309.00 | | 283 309.00 | 283 309.00 |
BJ TOTAL (I) | 466 519.00 | | 466 519.00 | 466 519.00 |
BZ Other receivables | | | | |
CF Cash and cash equivalents | 1 068 208.00 | | 1 068 208.00 | 1 068 208.00 |
CJ TOTAL (II) | 1 068 208.00 | | 1 068 208.00 | 1 068 208.00 |
CO Grand total (0 to V) | 1 534 727.00 | | 1 534 727.00 | 1 534 727.00 |
CP Shares due in less than one year | 141 211.00 | | | 141 211.00 |
CU Other investments | 42 000.00 | | 42 000.00 | 42 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 30 000.00 | 30 000.00 | | 30 000.00 |
DH Retained earnings | -130 049.00 | -36 941.00 | | -130 049.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 1 307 041.00 | -93 108.00 | | 1 307 041.00 |
DL TOTAL (I) | 1 206 992.00 | -100 049.00 | | 1 206 992.00 |
DT Other Bond Issues | 300 000.00 | 1 900 000.00 | | 300 000.00 |
DU Loans and Debts from Credit Institutions (3) | 9 000.00 | 57 000.00 | | 9 000.00 |
DV Miscellaneous Loans and Financial Debts (4) | 18 456.00 | 500 067.00 | | 18 456.00 |
DX Trade payables and related accounts | 278.00 | 886.00 | | 278.00 |
EC TOTAL (IV) | 327 734.00 | 2 457 953.00 | | 327 734.00 |
EE Grand total (I to V) | 1 534 727.00 | 2 357 904.00 | | 1 534 727.00 |
EG Accrued income and payables due within one year | 327 734.00 | 2 457 953.00 | | 327 734.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 2 838.00 | |
GE Other Expenses | | | 3.00 | |
GF Total Operating Expenses (II) | | | 2 841.00 | |
GG - OPERATING RESULT (I - II) | | | -2 841.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 10 460.00 | |
GK Income from other securities and fixed asset receivables | | | 1 370.00 | |
GP Total financial income (V) | | | 11 830.00 | |
GR Interest and similar expenses | | | 52 923.00 | |
GU Total financial expenses (VI) | | | 52 923.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -41 093.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -43 934.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 1 927 572.00 | 67 309.00 | | 1 927 572.00 |
HD Total exceptional income (VII) | 1 927 572.00 | 67 309.00 | | 1 927 572.00 |
HF Exceptional expenses on capital transactions | 561 636.00 | 105 081.00 | | 561 636.00 |
HH Total exceptional expenses (VIII) | 561 636.00 | 105 081.00 | | 561 636.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 1 365 936.00 | -37 772.00 | | 1 365 936.00 |
HK Income tax | 14 961.00 | | | 14 961.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 939 402.00 | 78 639.00 | | 1 939 402.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 632 361.00 | 171 747.00 | | 632 361.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 1 307 041.00 | -93 108.00 | | 1 307 041.00 |
