| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AR Technical installations, industrial equipment and tools | 2 411.00 | 487.00 | 1 924.00 | 2 411.00 |
AT Other tangible assets | 55 402.00 | 15 757.00 | 39 645.00 | 55 402.00 |
BD Other fixed assets | 80.00 | | 80.00 | 80.00 |
BJ TOTAL (I) | 79 558.00 | 16 243.00 | 63 314.00 | 79 558.00 |
BZ Other receivables | 1 573 558.00 | | 1 573 558.00 | 1 573 558.00 |
CF Cash and cash equivalents | 735 557.00 | | 735 557.00 | 735 557.00 |
CJ TOTAL (II) | 2 309 115.00 | | 2 309 115.00 | 2 309 115.00 |
CO Grand total (0 to V) | 2 388 673.00 | 16 243.00 | 2 372 429.00 | 2 388 673.00 |
CU Other investments | 21 665.00 | | 21 665.00 | 21 665.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 518 200.00 | 518 200.00 | | 518 200.00 |
DB Share, merger, contribution premiums, etc. | 195 292.00 | 195 292.00 | | 195 292.00 |
DD Legal reserve (1) | 51 820.00 | 51 820.00 | | 51 820.00 |
DG Other reserves | 1 613 047.00 | 1 620 187.00 | | 1 613 047.00 |
DH Retained earnings | -146 780.00 | | | -146 780.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -37 637.00 | -146 780.00 | | -37 637.00 |
DL TOTAL (I) | 2 193 942.00 | 2 238 719.00 | | 2 193 942.00 |
DV Miscellaneous Loans and Financial Debts (4) | 22.00 | 10 790.00 | | 22.00 |
DX Trade payables and related accounts | 3 802.00 | 1 749.00 | | 3 802.00 |
DY Tax and social security liabilities | 60 663.00 | 142 127.00 | | 60 663.00 |
EA Other liabilities | 114 000.00 | 114 000.00 | | 114 000.00 |
EC TOTAL (IV) | 178 487.00 | 268 666.00 | | 178 487.00 |
EE Grand total (I to V) | 2 372 429.00 | 2 507 385.00 | | 2 372 429.00 |
EG Accrued income and payables due within one year | 178 487.00 | 268 666.00 | | 178 487.00 |
| |
| 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 | | | 2 154.00 | |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 2 155.00 | |
FU Purchases of raw materials and other supplies | | | 680.00 | |
FW Other purchases and external expenses | | | 59 664.00 | |
FX Taxes, duties, and similar payments | | | 4 291.00 | |
FY Salaries and Wages | | | | |
GA Operating Expenses - Depreciation and Amortization | | | 5 337.00 | |
GE Other Expenses | | | 2.00 | |
GF Total Operating Expenses (II) | | | 69 975.00 | |
GG - OPERATING RESULT (I - II) | | | -67 820.00 | |
GL Other interest and similar income | | | 1 980.00 | |
GP Total financial income (V) | | | 1 980.00 | |
GR Interest and similar expenses | | | 157.00 | |
GU Total financial expenses (VI) | | | 157.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 1 823.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -65 997.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | | 16.00 | | |
HB Exceptional income from capital transactions | 31 878.00 | 212 240.00 | | 31 878.00 |
HD Total exceptional income (VII) | 31 878.00 | 212 255.00 | | 31 878.00 |
HE Exceptional expenses on management operations | | 306.00 | | |
HF Exceptional expenses on capital transactions | 3 518.00 | 424 951.00 | | 3 518.00 |
HH Total exceptional expenses (VIII) | 3 518.00 | 425 257.00 | | 3 518.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 28 360.00 | -213 002.00 | | 28 360.00 |
HK Income tax | | 52 855.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 36 013.00 | 388 319.00 | | 36 013.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 73 650.00 | 535 099.00 | | 73 650.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -37 637.00 | -146 780.00 | | -37 637.00 |
