| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BD Other fixed assets | 6.00 | | 6.00 | 6.00 |
BJ TOTAL (I) | 155 713.00 | | 155 713.00 | 155 713.00 |
BZ Other receivables | 541 507.00 | | 541 507.00 | 541 507.00 |
CF Cash and cash equivalents | 286.00 | | 286.00 | 286.00 |
CJ TOTAL (II) | 541 793.00 | | 541 793.00 | 541 793.00 |
CO Grand total (0 to V) | 697 506.00 | | 697 506.00 | 697 506.00 |
CR Shares due in more than one year | 37 800.00 | | | 37 800.00 |
CU Other investments | 155 707.00 | | 155 707.00 | 155 707.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 490.00 | 7 490.00 | | 7 490.00 |
DD Legal reserve (1) | 1 499.00 | 1 499.00 | | 1 499.00 |
DG Other reserves | 632 967.00 | 956 072.00 | | 632 967.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 16 719.00 | -323 104.00 | | 16 719.00 |
DK Regulated provisions | 24 856.00 | 23 616.00 | | 24 856.00 |
DL TOTAL (I) | 683 530.00 | 665 572.00 | | 683 530.00 |
DV Miscellaneous Loans and Financial Debts (4) | 2 825.00 | 4 951.00 | | 2 825.00 |
DX Trade payables and related accounts | 11 149.00 | 8 868.00 | | 11 149.00 |
DY Tax and social security liabilities | | 4 806.00 | | |
EA Other liabilities | 1.00 | 2.00 | | 1.00 |
EC TOTAL (IV) | 13 975.00 | 18 627.00 | | 13 975.00 |
EE Grand total (I to V) | 697 506.00 | 684 199.00 | | 697 506.00 |
EG Accrued income and payables due within one year | 13 975.00 | 18 627.00 | | 13 975.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 6 376.00 | |
GF Total Operating Expenses (II) | | | 6 376.00 | |
GG - OPERATING RESULT (I - II) | | | -6 376.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 19 010.00 | |
GL Other interest and similar income | | | 5 570.00 | |
GP Total financial income (V) | | | 24 580.00 | |
GR Interest and similar expenses | | | 246.00 | |
GU Total financial expenses (VI) | | | 246.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 24 334.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 17 958.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | | 37 356.00 | | |
HB Exceptional income from capital transactions | 381.00 | 286 361.00 | | 381.00 |
HD Total exceptional income (VII) | 381.00 | 323 717.00 | | 381.00 |
HF Exceptional expenses on capital transactions | 381.00 | 700 000.00 | | 381.00 |
HG Exceptional depreciation and provisions | 1 240.00 | 1 240.00 | | 1 240.00 |
HH Total exceptional expenses (VIII) | 1 621.00 | 701 240.00 | | 1 621.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -1 240.00 | -377 523.00 | | -1 240.00 |
HK Income tax | | 4 806.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 24 961.00 | 394 973.00 | | 24 961.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 8 243.00 | 718 077.00 | | 8 243.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 16 719.00 | -323 104.00 | | 16 719.00 |
