| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BH Other financial assets | 20 000.00 | | 20 000.00 | 20 000.00 |
BJ TOTAL (I) | 20 000.00 | | 20 000.00 | 20 000.00 |
BZ Other receivables | 37 249.00 | | 37 249.00 | 37 249.00 |
CF Cash and cash equivalents | 15 470.00 | | 15 470.00 | 15 470.00 |
CH Prepaid expenses | 32 678.00 | | 32 678.00 | 32 678.00 |
CJ TOTAL (II) | 85 397.00 | | 85 397.00 | 85 397.00 |
CO Grand total (0 to V) | 105 397.00 | | 105 397.00 | 105 397.00 |
CP Shares due in less than one year | 20 000.00 | | | 20 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 4 190 395.00 | 4 190 395.00 | | 4 190 395.00 |
DD Legal reserve (1) | | 419 040.00 | | |
DG Other reserves | | 3 127 925.00 | | |
DH Retained earnings | -4 625 048.00 | -7 899 008.00 | | -4 625 048.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -17 674.00 | -273 005.00 | | -17 674.00 |
DL TOTAL (I) | -452 327.00 | -434 653.00 | | -452 327.00 |
DU Loans and Debts from Credit Institutions (3) | 524 700.00 | 524 700.00 | | 524 700.00 |
DX Trade payables and related accounts | 2 500.00 | | | 2 500.00 |
DY Tax and social security liabilities | 27 708.00 | 30 712.00 | | 27 708.00 |
EA Other liabilities | 2 816.00 | 2 816.00 | | 2 816.00 |
EC TOTAL (IV) | 557 724.00 | 558 228.00 | | 557 724.00 |
EE Grand total (I to V) | 105 397.00 | 123 575.00 | | 105 397.00 |
EG Accrued income and payables due within one year | 63 211.00 | 63 715.00 | | 63 211.00 |
| |
| 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 | | | | |
FQ Other income | | | | |
FR Total operating income (I) | | | | |
FW Other purchases and external expenses | | | 3 325.00 | |
FX Taxes, duties, and similar payments | | | 563.00 | |
FY Salaries and Wages | | | 1 800.00 | |
FZ Social Security Contributions | | | | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 5 688.00 | |
GG - OPERATING RESULT (I - II) | | | -5 688.00 | |
GL Other interest and similar income | | | | |
GM Reversals of provisions and transfers of expenses | | | | |
GP Total financial income (V) | | | | |
GR Interest and similar expenses | | | 11 862.00 | |
GU Total financial expenses (VI) | | | 11 862.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -11 862.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -17 550.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | | 435 059.00 | | |
HD Total exceptional income (VII) | | 435 059.00 | | |
HE Exceptional expenses on management operations | 124.00 | | | 124.00 |
HF Exceptional expenses on capital transactions | | 8 539 895.00 | | |
HH Total exceptional expenses (VIII) | 124.00 | 8 539 895.00 | | 124.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -124.00 | -8 104 836.00 | | -124.00 |
HL TOTAL REVENUE (I + III + V + VII) | | 8 431 998.00 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 17 674.00 | 8 705 003.00 | | 17 674.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -17 674.00 | -273 005.00 | | -17 674.00 |
