| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | | | | |
BB Receivables related to investments | 1 919 258.00 | | 1 919 258.00 | 1 919 258.00 |
BJ TOTAL (I) | 9 437 758.00 | | 9 437 758.00 | 9 437 758.00 |
BZ Other receivables | 15 000.00 | | 15 000.00 | 15 000.00 |
CF Cash and cash equivalents | 10 299.00 | | 10 299.00 | 10 299.00 |
CJ TOTAL (II) | 25 299.00 | | 25 299.00 | 25 299.00 |
CO Grand total (0 to V) | 9 463 056.00 | | 9 463 056.00 | 9 463 056.00 |
CU Other investments | 7 518 500.00 | | 7 518 500.00 | 7 518 500.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 501 000.00 | 7 501 000.00 | | 7 501 000.00 |
DD Legal reserve (1) | 750 100.00 | | | 750 100.00 |
DG Other reserves | 1 182 028.00 | | | 1 182 028.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 12 051.00 | 3 932 128.00 | | 12 051.00 |
DL TOTAL (I) | 9 445 179.00 | 11 433 128.00 | | 9 445 179.00 |
DV Miscellaneous Loans and Financial Debts (4) | 54.00 | 5 000.00 | | 54.00 |
DX Trade payables and related accounts | 1 800.00 | 1 800.00 | | 1 800.00 |
DY Tax and social security liabilities | 16 023.00 | 49 321.00 | | 16 023.00 |
EC TOTAL (IV) | 17 877.00 | 56 121.00 | | 17 877.00 |
EE Grand total (I to V) | 9 463 056.00 | 11 489 249.00 | | 9 463 056.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 4 690.00 | |
FX Taxes, duties, and similar payments | | | 8 475.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 27 004.00 | |
GF Total Operating Expenses (II) | | | 40 170.00 | |
GG - OPERATING RESULT (I - II) | | | -40 169.00 | |
GJ Financial income from other securities and fixed asset receivables | | | | |
GL Other interest and similar income | | | 14 815.00 | |
GP Total financial income (V) | | | 14 815.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 14 815.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -25 355.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 173 000.00 | | | 173 000.00 |
HD Total exceptional income (VII) | 173 000.00 | | | 173 000.00 |
HF Exceptional expenses on capital transactions | 124 656.00 | | | 124 656.00 |
HH Total exceptional expenses (VIII) | 124 656.00 | | | 124 656.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 48 344.00 | | | 48 344.00 |
HK Income tax | 10 938.00 | 47 626.00 | | 10 938.00 |
HL TOTAL REVENUE (I + III + V + VII) | 187 815.00 | 3 999 943.00 | | 187 815.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 175 764.00 | 67 815.00 | | 175 764.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 12 051.00 | 3 932 128.00 | | 12 051.00 |
