| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 786.00 | 218.00 | 567.00 | 786.00 |
BJ TOTAL (I) | 2 361 786.00 | 2 361 218.00 | 567.00 | 2 361 786.00 |
BZ Other receivables | 62 176.00 | | 62 176.00 | 62 176.00 |
CF Cash and cash equivalents | 493 476.00 | | 493 476.00 | 493 476.00 |
CJ TOTAL (II) | 555 652.00 | | 555 652.00 | 555 652.00 |
CO Grand total (0 to V) | 2 917 437.00 | 2 361 218.00 | 556 219.00 | 2 917 437.00 |
CU Other investments | 2 361 000.00 | 2 361 000.00 | | 2 361 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 498 500.00 | 1 498 500.00 | | 1 498 500.00 |
DB Share, merger, contribution premiums, etc. | 221 611.00 | 221 611.00 | | 221 611.00 |
DD Legal reserve (1) | 55 079.00 | 55 079.00 | | 55 079.00 |
DF Regulated reserves (1) | 37 061.00 | 37 061.00 | | 37 061.00 |
DG Other reserves | 755 208.00 | 755 208.00 | | 755 208.00 |
DH Retained earnings | -2 381 970.00 | -2 338 926.00 | | -2 381 970.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -9 771.00 | -43 044.00 | | -9 771.00 |
DL TOTAL (I) | 175 718.00 | 185 490.00 | | 175 718.00 |
DP Provisions for Risks | 7 176.00 | 7 176.00 | | 7 176.00 |
DR TOTAL (IV) | 7 176.00 | 7 176.00 | | 7 176.00 |
DU Loans and Debts from Credit Institutions (3) | 927.00 | 18 059.00 | | 927.00 |
DV Miscellaneous Loans and Financial Debts (4) | 367 804.00 | 563 047.00 | | 367 804.00 |
DX Trade payables and related accounts | 1 907.00 | 2 826.00 | | 1 907.00 |
DY Tax and social security liabilities | 2 687.00 | 1 610.00 | | 2 687.00 |
EC TOTAL (IV) | 373 325.00 | 585 542.00 | | 373 325.00 |
EE Grand total (I to V) | 556 219.00 | 778 207.00 | | 556 219.00 |
EG Accrued income and payables due within one year | 373 325.00 | 585 542.00 | | 373 325.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | 2.00 | |
FR Total operating income (I) | | | 2.00 | |
FW Other purchases and external expenses | | | 9 214.00 | |
FX Taxes, duties, and similar payments | | | 133.00 | |
FY Salaries and Wages | | | 11 394.00 | |
FZ Social Security Contributions | | | 4 267.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 218.00 | |
GE Other Expenses | | | 10.00 | |
GF Total Operating Expenses (II) | | | 25 235.00 | |
GG - OPERATING RESULT (I - II) | | | -25 233.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 30 000.00 | |
GO Net income from sales of marketable securities | | | 15 962.00 | |
GP Total financial income (V) | | | 15 962.00 | |
GQ Financial allocations to depreciation and provisions | | | 7 176.00 | |
GR Interest and similar expenses | | | 4 414.00 | |
GU Total financial expenses (VI) | | | 4 414.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 11 548.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -13 685.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 55 000.00 | | | 55 000.00 |
HD Total exceptional income (VII) | 55 000.00 | | | 55 000.00 |
HE Exceptional expenses on management operations | 336.00 | | | 336.00 |
HF Exceptional expenses on capital transactions | 50 000.00 | | | 50 000.00 |
HH Total exceptional expenses (VIII) | 50 336.00 | | | 50 336.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 4 664.00 | | | 4 664.00 |
HK Income tax | 750.00 | | | 750.00 |
HL TOTAL REVENUE (I + III + V + VII) | 70 964.00 | 30 001.00 | | 70 964.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 80 735.00 | 73 045.00 | | 80 735.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -9 771.00 | -43 044.00 | | -9 771.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
UX Other trade receivables | 62 176.00 | 62 176.00 | | 62 176.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 62 176.00 | 62 176.00 | | 62 176.00 |
