| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 16 236.00 | | 16 236.00 | 16 236.00 |
AT Other tangible assets | 32 529.00 | 7 875.00 | 24 654.00 | 32 529.00 |
BB Receivables related to investments | 891.00 | | 891.00 | 891.00 |
BD Other fixed assets | 1 221 565.00 | 1 219 752.00 | 1 813.00 | 1 221 565.00 |
BJ TOTAL (I) | 1 465 791.00 | 1 422 197.00 | 43 593.00 | 1 465 791.00 |
BX Customers and related accounts | 18 191.00 | 14 552.00 | 3 638.00 | 18 191.00 |
BZ Other receivables | 7 606 861.00 | 7 426 028.00 | 180 833.00 | 7 606 861.00 |
CD Marketable securities | 750.00 | | 750.00 | 750.00 |
CF Cash and cash equivalents | 195 030.00 | | 195 030.00 | 195 030.00 |
CJ TOTAL (II) | 7 820 831.00 | 7 440 580.00 | 380 250.00 | 7 820 831.00 |
CO Grand total (0 to V) | 9 286 622.00 | 8 862 778.00 | 423 844.00 | 9 286 622.00 |
CP Shares due in less than one year | 891.00 | | | 891.00 |
CU Other investments | 194 571.00 | 194 571.00 | | 194 571.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 78 570.00 | 78 570.00 | | 78 570.00 |
DC Revaluation differences | 10 446.00 | 10 446.00 | | 10 446.00 |
DD Legal reserve (1) | 26 306.00 | 26 306.00 | | 26 306.00 |
DG Other reserves | 3.00 | 3.00 | | 3.00 |
DH Retained earnings | -1 248 346.00 | -23 565.00 | | -1 248 346.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 1 346 601.00 | 125 052.00 | | 1 346 601.00 |
DL TOTAL (I) | 213 580.00 | 216 812.00 | | 213 580.00 |
DP Provisions for Risks | 16 236.00 | 16 236.00 | | 16 236.00 |
DR TOTAL (IV) | 16 236.00 | 16 236.00 | | 16 236.00 |
DV Miscellaneous Loans and Financial Debts (4) | 139 698.00 | 139 068.00 | | 139 698.00 |
DX Trade payables and related accounts | 6 257.00 | 5 240.00 | | 6 257.00 |
DY Tax and social security liabilities | 47 968.00 | | | 47 968.00 |
EA Other liabilities | 105.00 | 105.00 | | 105.00 |
EC TOTAL (IV) | 194 028.00 | 144 413.00 | | 194 028.00 |
EE Grand total (I to V) | 423 844.00 | 377 460.00 | | 423 844.00 |
EG Accrued income and payables due within one year | 194 028.00 | 144 413.00 | | 194 028.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 3 996.00 | | 3 996.00 | 3 996.00 |
FJ Net sales | 3 996.00 | | 3 996.00 | 3 996.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 3 638.00 | |
FQ Other income | | | 59.00 | |
FR Total operating income (I) | | | 7 693.00 | |
FW Other purchases and external expenses | | | 50 727.00 | |
FX Taxes, duties, and similar payments | | | -121.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 839.00 | |
GC Operating Expenses - Current Assets: Provisions | | | 1 819.00 | |
GE Other Expenses | | | 3 639.00 | |
GF Total Operating Expenses (II) | | | 56 903.00 | |
GG - OPERATING RESULT (I - II) | | | -49 210.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 1 513.00 | |
GL Other interest and similar income | | | 433.00 | |
GM Reversals of provisions and transfers of expenses | | | 1 276.00 | |
GP Total financial income (V) | | | 3 222.00 | |
GQ Financial allocations to depreciation and provisions | | | 179.00 | |
GU Total financial expenses (VI) | | | 179.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 3 043.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -46 167.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | | 3 200.00 | | |
HB Exceptional income from capital transactions | 1 450 000.00 | | | 1 450 000.00 |
HC Reversals of provisions and transfers of expenses | | 29 864.00 | | |
HD Total exceptional income (VII) | 1 450 000.00 | 33 064.00 | | 1 450 000.00 |
HE Exceptional expenses on management operations | 9 336.00 | 70.00 | | 9 336.00 |
HH Total exceptional expenses (VIII) | 9 336.00 | 70.00 | | 9 336.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 1 440 664.00 | 32 994.00 | | 1 440 664.00 |
HK Income tax | 47 896.00 | | | 47 896.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 460 915.00 | 153 526.00 | | 1 460 915.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 114 313.00 | 28 474.00 | | 114 313.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 1 346 601.00 | 125 052.00 | | 1 346 601.00 |
