| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 4 015 512.00 | 1 337 000.00 | 2 678 512.00 | 4 015 512.00 |
BX Customers and related accounts | 6 147.00 | | 6 147.00 | 6 147.00 |
BZ Other receivables | 315 750.00 | | 315 750.00 | 315 750.00 |
CF Cash and cash equivalents | 23 882.00 | | 23 882.00 | 23 882.00 |
CH Prepaid expenses | 308.00 | | 308.00 | 308.00 |
CJ TOTAL (II) | 346 087.00 | | 346 087.00 | 346 087.00 |
CO Grand total (0 to V) | 4 361 599.00 | 1 337 000.00 | 3 024 599.00 | 4 361 599.00 |
CU Other investments | 4 015 512.00 | 1 337 000.00 | 2 678 512.00 | 4 015 512.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 3 673 913.00 | 3 673 913.00 | | 3 673 913.00 |
DB Share, merger, contribution premiums, etc. | 306 085.00 | 306 085.00 | | 306 085.00 |
DD Legal reserve (1) | 23 407.00 | 23 407.00 | | 23 407.00 |
DH Retained earnings | -1 990 314.00 | -1 937 060.00 | | -1 990 314.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -32 510.00 | -53 254.00 | | -32 510.00 |
DL TOTAL (I) | 1 980 581.00 | 2 013 091.00 | | 1 980 581.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 026 533.00 | 1 017 225.00 | | 1 026 533.00 |
DX Trade payables and related accounts | 12 553.00 | 55 646.00 | | 12 553.00 |
DY Tax and social security liabilities | 4 932.00 | 2 774.00 | | 4 932.00 |
EA Other liabilities | | 1 131.00 | | |
EC TOTAL (IV) | 1 044 019.00 | 1 076 776.00 | | 1 044 019.00 |
EE Grand total (I to V) | 3 024 599.00 | 3 089 867.00 | | 3 024 599.00 |
EG Accrued income and payables due within one year | 1 044 019.00 | 1 076 776.00 | | 1 044 019.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 9 008.00 | | 9 008.00 | 9 008.00 |
FJ Net sales | 9 008.00 | | 9 008.00 | 9 008.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 80.00 | |
FQ Other income | | | 1 135.00 | |
FR Total operating income (I) | | | 10 223.00 | |
FW Other purchases and external expenses | | | 20 523.00 | |
FX Taxes, duties, and similar payments | | | 170.00 | |
FY Salaries and Wages | | | 8 118.00 | |
FZ Social Security Contributions | | | 2 149.00 | |
GC Operating Expenses - Current Assets: Provisions | | | 80.00 | |
GE Other Expenses | | | 3 295.00 | |
GF Total Operating Expenses (II) | | | 34 335.00 | |
GG - OPERATING RESULT (I - II) | | | -24 112.00 | |
GL Other interest and similar income | | | 3 493.00 | |
GP Total financial income (V) | | | 3 493.00 | |
GR Interest and similar expenses | | | 11 972.00 | |
GU Total financial expenses (VI) | | | 11 972.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -8 479.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -32 591.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 80.00 | | | 80.00 |
HD Total exceptional income (VII) | 80.00 | | | 80.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 80.00 | | | 80.00 |
HL TOTAL REVENUE (I + III + V + VII) | 13 797.00 | 4 328.00 | | 13 797.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 46 307.00 | 57 581.00 | | 46 307.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -32 510.00 | -53 254.00 | | -32 510.00 |
