| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 34 418.00 | 16 382.00 | 18 036.00 | 34 418.00 |
BH Other financial assets | 1 058 409.00 | | 1 058 409.00 | 1 058 409.00 |
BJ TOTAL (I) | 1 147 451.00 | 16 382.00 | 1 131 069.00 | 1 147 451.00 |
BX Customers and related accounts | 10 141.00 | 9 079.00 | 1 062.00 | 10 141.00 |
BZ Other receivables | 45 989.00 | 20 989.00 | 25 000.00 | 45 989.00 |
CF Cash and cash equivalents | 184 479.00 | | 184 479.00 | 184 479.00 |
CJ TOTAL (II) | 240 610.00 | 30 068.00 | 210 541.00 | 240 610.00 |
CO Grand total (0 to V) | 1 388 061.00 | 46 450.00 | 1 341 611.00 | 1 388 061.00 |
CP Shares due in less than one year | 1 058 409.00 | | | 1 058 409.00 |
CU Other investments | 54 625.00 | | 54 625.00 | 54 625.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 50 000.00 | 50 000.00 | | 50 000.00 |
DD Legal reserve (1) | 11 220.00 | 11 220.00 | | 11 220.00 |
DG Other reserves | 1 241 892.00 | 1 332 019.00 | | 1 241 892.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -5 263.00 | 9 872.00 | | -5 263.00 |
DL TOTAL (I) | 1 297 849.00 | 1 403 112.00 | | 1 297 849.00 |
DV Miscellaneous Loans and Financial Debts (4) | 5 414.00 | 31 219.00 | | 5 414.00 |
DX Trade payables and related accounts | 5 148.00 | 3 153.00 | | 5 148.00 |
DY Tax and social security liabilities | 17 200.00 | 25 714.00 | | 17 200.00 |
DZ Fixed asset liabilities and related accounts | 16 000.00 | 16 000.00 | | 16 000.00 |
EC TOTAL (IV) | 43 762.00 | 76 086.00 | | 43 762.00 |
EE Grand total (I to V) | 1 341 611.00 | 1 479 198.00 | | 1 341 611.00 |
EG Accrued income and payables due within one year | 43 762.00 | 76 086.00 | | 43 762.00 |
EI Including equity loans | 5 414.00 | | | 5 414.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 17 201.00 | |
FX Taxes, duties, and similar payments | | | | |
GA Operating Expenses - Depreciation and Amortization | | | 382.00 | |
GF Total Operating Expenses (II) | | | 17 583.00 | |
GG - OPERATING RESULT (I - II) | | | -17 583.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 20 215.00 | |
GL Other interest and similar income | | | 147.00 | |
GP Total financial income (V) | | | 20 362.00 | |
GR Interest and similar expenses | | | 8 042.00 | |
GU Total financial expenses (VI) | | | 8 042.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 12 320.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -5 263.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | | 33 500.00 | | |
HD Total exceptional income (VII) | | 33 500.00 | | |
HE Exceptional expenses on management operations | | 300.00 | | |
HF Exceptional expenses on capital transactions | | 20 000.00 | | |
HH Total exceptional expenses (VIII) | | 20 300.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | 13 200.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 20 362.00 | 52 982.00 | | 20 362.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 25 625.00 | 43 109.00 | | 25 625.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -5 263.00 | 9 872.00 | | -5 263.00 |
