| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 133 304.00 | | 133 304.00 | 133 304.00 |
BH Other financial assets | 165.00 | | 165.00 | 165.00 |
BJ TOTAL (I) | 153 467.00 | | 153 467.00 | 153 467.00 |
BZ Other receivables | 126 574.00 | | 126 574.00 | 126 574.00 |
CD Marketable securities | 373.00 | | 373.00 | 373.00 |
CF Cash and cash equivalents | 1 396 118.00 | | 1 396 118.00 | 1 396 118.00 |
CJ TOTAL (II) | 1 523 065.00 | | 1 523 065.00 | 1 523 065.00 |
CO Grand total (0 to V) | 1 676 532.00 | | 1 676 532.00 | 1 676 532.00 |
CS Evaluated investments - equity method | 19 998.00 | | 19 998.00 | 19 998.00 |
CU Other investments | | | | |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 488 500.00 | 2 678 500.00 | | 2 488 500.00 |
DD Legal reserve (1) | 2 062.00 | 1 243.00 | | 2 062.00 |
DH Retained earnings | 51 106.00 | 35 545.00 | | 51 106.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -878 136.00 | 16 380.00 | | -878 136.00 |
DL TOTAL (I) | 1 663 532.00 | 2 731 668.00 | | 1 663 532.00 |
DU Loans and Debts from Credit Institutions (3) | 22.00 | 22.00 | | 22.00 |
DV Miscellaneous Loans and Financial Debts (4) | 4 969.00 | | | 4 969.00 |
DX Trade payables and related accounts | 4 324.00 | 18 720.00 | | 4 324.00 |
DY Tax and social security liabilities | 3 686.00 | 1 553.00 | | 3 686.00 |
EA Other liabilities | | 81 888.00 | | |
EC TOTAL (IV) | 13 001.00 | 102 182.00 | | 13 001.00 |
EE Grand total (I to V) | 1 676 532.00 | 2 833 850.00 | | 1 676 532.00 |
EG Accrued income and payables due within one year | 13 001.00 | 102 182.00 | | 13 001.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 62 062.00 | |
FX Taxes, duties, and similar payments | | | | |
GF Total Operating Expenses (II) | | | 62 062.00 | |
GG - OPERATING RESULT (I - II) | | | -62 062.00 | |
GP Total financial income (V) | | | 12 414.00 | |
GU Total financial expenses (VI) | | | 2 401.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 10 013.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -52 049.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HD Total exceptional income (VII) | 117 574.00 | | | 117 574.00 |
HH Total exceptional expenses (VIII) | 939 975.00 | 600.00 | | 939 975.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -822 401.00 | -600.00 | | -822 401.00 |
HK Income tax | 3 686.00 | 1 553.00 | | 3 686.00 |
HL TOTAL REVENUE (I + III + V + VII) | 129 988.00 | 39 509.00 | | 129 988.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 008 124.00 | 23 129.00 | | 1 008 124.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -878 136.00 | 16 380.00 | | -878 136.00 |
| |
| 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 | 4 324.00 | 4 324.00 | | 4 324.00 |
8D Social Security and Other Social Organizations | 3 686.00 | 3 686.00 | | 3 686.00 |
8K Other liabilities (including liabilities related to repo transactions) | 4 969.00 | 4 969.00 | | 4 969.00 |
UT Other financial assets | 165.00 | | 165.00 | 165.00 |
VG Loans with a maturity of up to one year at origin | 22.00 | 22.00 | | 22.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 126 574.00 | 126 574.00 | | 126 574.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 126 739.00 | 126 574.00 | 165.00 | 126 739.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 13 001.00 | 13 001.00 | | 13 001.00 |
