| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 4 750 000.00 | 3 201 000.00 | 1 549 000.00 | 4 750 000.00 |
BX Customers and related accounts | 4 765.00 | 88.00 | 4 677.00 | 4 765.00 |
BZ Other receivables | 663 047.00 | | 663 047.00 | 663 047.00 |
CF Cash and cash equivalents | 27 814.00 | | 27 814.00 | 27 814.00 |
CJ TOTAL (II) | 695 626.00 | 88.00 | 695 537.00 | 695 626.00 |
CO Grand total (0 to V) | 5 445 626.00 | 3 201 088.00 | 2 244 537.00 | 5 445 626.00 |
CU Other investments | 4 750 000.00 | 3 201 000.00 | 1 549 000.00 | 4 750 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 4 500 000.00 | 4 500 000.00 | | 4 500 000.00 |
DB Share, merger, contribution premiums, etc. | 681 275.00 | 681 275.00 | | 681 275.00 |
DD Legal reserve (1) | 6 741.00 | 6 741.00 | | 6 741.00 |
DG Other reserves | | 128 084.00 | | |
DH Retained earnings | -2 995 917.00 | -3 225 480.00 | | -2 995 917.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 2 168.00 | 101 478.00 | | 2 168.00 |
DL TOTAL (I) | 2 194 267.00 | 2 192 099.00 | | 2 194 267.00 |
DV Miscellaneous Loans and Financial Debts (4) | 45 728.00 | 49 990.00 | | 45 728.00 |
DX Trade payables and related accounts | 4 543.00 | 5 411.00 | | 4 543.00 |
DY Tax and social security liabilities | | 3 510.00 | | |
EC TOTAL (IV) | 50 271.00 | 58 911.00 | | 50 271.00 |
EE Grand total (I to V) | 2 244 537.00 | 2 251 010.00 | | 2 244 537.00 |
EI Including equity loans | 45 728.00 | | | 45 728.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 88.00 | |
FR Total operating income (I) | | | 88.00 | |
FW Other purchases and external expenses | | | 1 667.00 | |
FZ Social Security Contributions | | | 1 127.00 | |
GC Operating Expenses - Current Assets: Provisions | | | 88.00 | |
GF Total Operating Expenses (II) | | | 2 882.00 | |
GG - OPERATING RESULT (I - II) | | | -2 794.00 | |
GL Other interest and similar income | | | 8 187.00 | |
GP Total financial income (V) | | | 8 187.00 | |
GR Interest and similar expenses | | | 3 224.00 | |
GU Total financial expenses (VI) | | | 3 224.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 4 963.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 2 168.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | | 107 142.00 | | |
HD Total exceptional income (VII) | | 107 142.00 | | |
HF Exceptional expenses on capital transactions | | 300.00 | | |
HH Total exceptional expenses (VIII) | | 300.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | 106 842.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 8 275.00 | 110 130.00 | | 8 275.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 6 107.00 | 8 651.00 | | 6 107.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 2 168.00 | 101 478.00 | | 2 168.00 |
| |
| 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 | 4 543.00 | 4 543.00 | | 4 543.00 |
UX Other trade receivables | 4 765.00 | 4 765.00 | | 4 765.00 |
VC Group and associates | 662 244.00 | 662 244.00 | | 662 244.00 |
VI Group and Associates | 45 728.00 | 45 728.00 | | 45 728.00 |
VM Income taxes | 803.00 | 803.00 | | 803.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 667 812.00 | 667 812.00 | | 667 812.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 50 271.00 | 50 271.00 | | 50 271.00 |
