| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 12 710.00 | 939.00 | 11 771.00 | 12 710.00 |
BJ TOTAL (I) | 15 410.00 | 939.00 | 14 471.00 | 15 410.00 |
BX Customers and related accounts | 4 840.00 | | 4 840.00 | 4 840.00 |
BZ Other receivables | 101 717.00 | | 101 717.00 | 101 717.00 |
CD Marketable securities | 700 000.00 | | 700 000.00 | 700 000.00 |
CF Cash and cash equivalents | 189 580.00 | | 189 580.00 | 189 580.00 |
CJ TOTAL (II) | 996 137.00 | | 996 137.00 | 996 137.00 |
CO Grand total (0 to V) | 1 011 547.00 | 939.00 | 1 010 608.00 | 1 011 547.00 |
CU Other investments | 2 700.00 | | 2 700.00 | 2 700.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 375 004.00 | 375 004.00 | | 375 004.00 |
DD Legal reserve (1) | 37 500.00 | 37 500.00 | | 37 500.00 |
DG Other reserves | 930 496.00 | 969 228.00 | | 930 496.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -339 953.00 | -38 731.00 | | -339 953.00 |
DL TOTAL (I) | 1 003 047.00 | 1 343 000.00 | | 1 003 047.00 |
DX Trade payables and related accounts | 2 252.00 | 2 249.00 | | 2 252.00 |
DY Tax and social security liabilities | 5 308.00 | 12 418.00 | | 5 308.00 |
EC TOTAL (IV) | 7 561.00 | 14 668.00 | | 7 561.00 |
EE Grand total (I to V) | 1 010 608.00 | 1 357 668.00 | | 1 010 608.00 |
EG Accrued income and payables due within one year | 7 561.00 | 14 668.00 | | 7 561.00 |
| |
| 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 | | | | |
FR Total operating income (I) | | | | |
FW Other purchases and external expenses | | | 9 174.00 | |
FX Taxes, duties, and similar payments | | | 490.00 | |
FY Salaries and Wages | | | 36 600.00 | |
FZ Social Security Contributions | | | 14 759.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 509.00 | |
GE Other Expenses | | | 159.00 | |
GF Total Operating Expenses (II) | | | 61 693.00 | |
GG - OPERATING RESULT (I - II) | | | -61 693.00 | |
GL Other interest and similar income | | | 10 674.00 | |
GP Total financial income (V) | | | 10 674.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 10 674.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -51 019.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 86 070.00 | | | 86 070.00 |
HD Total exceptional income (VII) | 86 070.00 | | | 86 070.00 |
HF Exceptional expenses on capital transactions | 375 004.00 | | | 375 004.00 |
HH Total exceptional expenses (VIII) | 375 004.00 | | | 375 004.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -288 934.00 | | | -288 934.00 |
HL TOTAL REVENUE (I + III + V + VII) | 96 744.00 | 4 400.00 | | 96 744.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 436 697.00 | 43 131.00 | | 436 697.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -339 953.00 | -38 731.00 | | -339 953.00 |
