| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 1 670.00 | 866.00 | 804.00 | 1 670.00 |
AT Other tangible assets | 1 150.00 | 391.00 | 759.00 | 1 150.00 |
BD Other fixed assets | 80.00 | | 80.00 | 80.00 |
BJ TOTAL (I) | 50 900.00 | 1 257.00 | 49 643.00 | 50 900.00 |
BZ Other receivables | 124 515.00 | | 124 515.00 | 124 515.00 |
CF Cash and cash equivalents | 43 996.00 | | 43 996.00 | 43 996.00 |
CJ TOTAL (II) | 168 511.00 | | 168 511.00 | 168 511.00 |
CO Grand total (0 to V) | 219 411.00 | 1 257.00 | 218 154.00 | 219 411.00 |
CR Shares due in more than one year | 124 515.00 | | | 124 515.00 |
CU Other investments | 48 000.00 | | 48 000.00 | 48 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 000.00 | 2 000.00 | | 2 000.00 |
DD Legal reserve (1) | 200.00 | 200.00 | | 200.00 |
DH Retained earnings | -70 879.00 | -54 814.00 | | -70 879.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -52 728.00 | -16 064.00 | | -52 728.00 |
DL TOTAL (I) | -121 406.00 | -68 679.00 | | -121 406.00 |
DV Miscellaneous Loans and Financial Debts (4) | 335 912.00 | 341 894.00 | | 335 912.00 |
DX Trade payables and related accounts | 3 469.00 | 6 540.00 | | 3 469.00 |
DY Tax and social security liabilities | 180.00 | | | 180.00 |
EC TOTAL (IV) | 339 561.00 | 348 434.00 | | 339 561.00 |
EE Grand total (I to V) | 218 154.00 | 279 755.00 | | 218 154.00 |
EG Accrued income and payables due within one year | 3 649.00 | 6 540.00 | | 3 649.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | | |
FR Total operating income (I) | | | | |
FW Other purchases and external expenses | | | 7 104.00 | |
FX Taxes, duties, and similar payments | | | 180.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 941.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 8 225.00 | |
GG - OPERATING RESULT (I - II) | | | -8 225.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 3 000.00 | |
GM Reversals of provisions and transfers of expenses | | | | |
GP Total financial income (V) | | | 3 000.00 | |
GR Interest and similar expenses | | | 4 018.00 | |
GU Total financial expenses (VI) | | | 4 018.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1 018.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -9 243.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | | 365 503.00 | | |
HD Total exceptional income (VII) | | 365 503.00 | | |
HE Exceptional expenses on management operations | 43 485.00 | | | 43 485.00 |
HF Exceptional expenses on capital transactions | | 1 000 000.00 | | |
HH Total exceptional expenses (VIII) | 43 485.00 | 1 000 000.00 | | 43 485.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -43 485.00 | -634 497.00 | | -43 485.00 |
HL TOTAL REVENUE (I + III + V + VII) | 3 000.00 | 1 004 008.00 | | 3 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 55 728.00 | 1 020 073.00 | | 55 728.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -52 728.00 | -16 064.00 | | -52 728.00 |
