| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 2 552.00 | 85.00 | 2 467.00 | 2 552.00 |
BD Other fixed assets | 1 200 000.00 | | 1 200 000.00 | 1 200 000.00 |
BJ TOTAL (I) | 1 289 703.00 | 85.00 | 1 289 618.00 | 1 289 703.00 |
BX Customers and related accounts | 252.00 | | 252.00 | 252.00 |
BZ Other receivables | 128 942.00 | | 128 942.00 | 128 942.00 |
CD Marketable securities | 202 000.00 | | 202 000.00 | 202 000.00 |
CF Cash and cash equivalents | 626 096.00 | | 626 096.00 | 626 096.00 |
CJ TOTAL (II) | 957 291.00 | | 957 291.00 | 957 291.00 |
CO Grand total (0 to V) | 2 246 994.00 | 85.00 | 2 246 909.00 | 2 246 994.00 |
CS Evaluated investments - equity method | 87 151.00 | | 87 151.00 | 87 151.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 345 000.00 | 345 000.00 | | 345 000.00 |
DD Legal reserve (1) | 34 500.00 | 34 500.00 | | 34 500.00 |
DG Other reserves | 1 835 273.00 | 62 513.00 | | 1 835 273.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -12 746.00 | 1 807 532.00 | | -12 746.00 |
DL TOTAL (I) | 2 202 027.00 | 2 249 545.00 | | 2 202 027.00 |
DV Miscellaneous Loans and Financial Debts (4) | 172.00 | 17 640.00 | | 172.00 |
DX Trade payables and related accounts | 3 508.00 | 340.00 | | 3 508.00 |
DY Tax and social security liabilities | 41 201.00 | 65 207.00 | | 41 201.00 |
EC TOTAL (IV) | 44 881.00 | 83 187.00 | | 44 881.00 |
EE Grand total (I to V) | 2 246 909.00 | 2 332 732.00 | | 2 246 909.00 |
EG Accrued income and payables due within one year | 44 881.00 | 83 187.00 | | 44 881.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | | | 144 000.00 | |
FJ Net sales | | | 144 000.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | | |
FQ Other income | | | 2.00 | |
FR Total operating income (I) | | | 144 002.00 | |
FW Other purchases and external expenses | | | 26 146.00 | |
FX Taxes, duties, and similar payments | | | 1 036.00 | |
FY Salaries and Wages | | | 130 764.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 85.00 | |
GE Other Expenses | | | 11.00 | |
GF Total Operating Expenses (II) | | | 158 042.00 | |
GG - OPERATING RESULT (I - II) | | | -14 041.00 | |
GK Income from other securities and fixed asset receivables | | | -3.00 | |
GL Other interest and similar income | | | 1 295.00 | |
GP Total financial income (V) | | | 1 295.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 1 295.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -12 746.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | | 2 135 451.00 | | |
HD Total exceptional income (VII) | | 2 135 451.00 | | |
HF Exceptional expenses on capital transactions | | 258 453.00 | | |
HH Total exceptional expenses (VIII) | | 258 453.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | 1 876 998.00 | | |
HK Income tax | | 54 561.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 145 297.00 | 2 282 148.00 | | 145 297.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 158 042.00 | 474 616.00 | | 158 042.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -12 746.00 | 1 807 532.00 | | -12 746.00 |
