| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 861.00 | 810.00 | 51.00 | 861.00 |
BH Other financial assets | 13 656.00 | | 13 656.00 | 13 656.00 |
BJ TOTAL (I) | 367 960.00 | 810.00 | 367 150.00 | 367 960.00 |
BZ Other receivables | 1 828 786.00 | | 1 828 786.00 | 1 828 786.00 |
CD Marketable securities | 555 332.00 | 44 160.00 | 511 172.00 | 555 332.00 |
CF Cash and cash equivalents | 25 425.00 | | 25 425.00 | 25 425.00 |
CJ TOTAL (II) | 2 409 543.00 | 44 160.00 | 2 365 383.00 | 2 409 543.00 |
CO Grand total (0 to V) | 2 777 503.00 | 44 970.00 | 2 732 532.00 | 2 777 503.00 |
CU Other investments | 353 443.00 | | 353 443.00 | 353 443.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 405 000.00 | 1 405 000.00 | | 1 405 000.00 |
DD Legal reserve (1) | 140 500.00 | 140 500.00 | | 140 500.00 |
DG Other reserves | 1 478 765.00 | 1 478 765.00 | | 1 478 765.00 |
DH Retained earnings | -376 191.00 | -153 519.00 | | -376 191.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -87 378.00 | -222 672.00 | | -87 378.00 |
DL TOTAL (I) | 2 560 696.00 | 2 648 074.00 | | 2 560 696.00 |
DU Loans and Debts from Credit Institutions (3) | 165 758.00 | 200 876.00 | | 165 758.00 |
DV Miscellaneous Loans and Financial Debts (4) | 3 528.00 | | | 3 528.00 |
DX Trade payables and related accounts | 2 448.00 | 4 257.00 | | 2 448.00 |
EA Other liabilities | 102.00 | 102.00 | | 102.00 |
EC TOTAL (IV) | 171 836.00 | 205 235.00 | | 171 836.00 |
EE Grand total (I to V) | 2 732 532.00 | 2 853 309.00 | | 2 732 532.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | | | |
FJ Net sales | | | | |
FP Reversals of depreciation and provisions, transfer of expenses | | | | |
FR Total operating income (I) | | | | |
FW Other purchases and external expenses | | | 17 114.00 | |
FX Taxes, duties, and similar payments | | | | |
GA Operating Expenses - Depreciation and Amortization | | | 287.00 | |
GF Total Operating Expenses (II) | | | 17 401.00 | |
GG - OPERATING RESULT (I - II) | | | -17 401.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 14 141.00 | |
GL Other interest and similar income | | | 5 518.00 | |
GO Net income from sales of marketable securities | | | 34 164.00 | |
GP Total financial income (V) | | | 284 466.00 | |
GQ Financial allocations to depreciation and provisions | | | 44 160.00 | |
GR Interest and similar expenses | | | 4 981.00 | |
GT Net expenses on sales of marketable securities | | | 305 115.00 | |
GU Total financial expenses (VI) | | | 354 257.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -69 790.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -87 191.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 187.00 | | | 187.00 |
HH Total exceptional expenses (VIII) | 187.00 | | | 187.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -187.00 | | | -187.00 |
HL TOTAL REVENUE (I + III + V + VII) | 284 466.00 | 147 168.00 | | 284 466.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 371 844.00 | 369 840.00 | | 371 844.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -87 378.00 | -222 672.00 | | -87 378.00 |
