| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 3 900.00 | 3 900.00 | | 3 900.00 |
AT Other tangible assets | 83 579.00 | 60 949.00 | 22 631.00 | 83 579.00 |
BB Receivables related to investments | 1 409 057.00 | | 1 409 057.00 | 1 409 057.00 |
BJ TOTAL (I) | 9 150 382.00 | 64 849.00 | 9 085 533.00 | 9 150 382.00 |
BX Customers and related accounts | 471 516.00 | | 471 516.00 | 471 516.00 |
BZ Other receivables | 343 045.00 | 353 751.00 | -10 706.00 | 343 045.00 |
CF Cash and cash equivalents | 1 705 105.00 | | 1 705 105.00 | 1 705 105.00 |
CJ TOTAL (II) | 2 519 665.00 | 353 751.00 | 2 165 914.00 | 2 519 665.00 |
CO Grand total (0 to V) | 11 670 047.00 | 418 600.00 | 11 251 447.00 | 11 670 047.00 |
CU Other investments | 7 653 845.00 | | 7 653 845.00 | 7 653 845.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 318 255.00 | 7 318 255.00 | | 7 318 255.00 |
DB Share, merger, contribution premiums, etc. | 1 026 485.00 | 1 026 485.00 | | 1 026 485.00 |
DD Legal reserve (1) | 82 034.00 | 72 715.00 | | 82 034.00 |
DG Other reserves | 1 539 203.00 | 1 362 140.00 | | 1 539 203.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -42 652.00 | 186 382.00 | | -42 652.00 |
DL TOTAL (I) | 9 923 325.00 | 9 965 977.00 | | 9 923 325.00 |
DU Loans and Debts from Credit Institutions (3) | 312 752.00 | 504 782.00 | | 312 752.00 |
DV Miscellaneous Loans and Financial Debts (4) | 483 860.00 | 559 987.00 | | 483 860.00 |
DX Trade payables and related accounts | 5 496.00 | 11 419.00 | | 5 496.00 |
DY Tax and social security liabilities | 403 014.00 | 267 845.00 | | 403 014.00 |
EA Other liabilities | 123 000.00 | 130 531.00 | | 123 000.00 |
EC TOTAL (IV) | 1 328 122.00 | 1 474 565.00 | | 1 328 122.00 |
EE Grand total (I to V) | 11 251 447.00 | 11 440 542.00 | | 11 251 447.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 240 000.00 | | 240 000.00 | 240 000.00 |
FJ Net sales | 240 000.00 | | 240 000.00 | 240 000.00 |
FQ Other income | | | 60.00 | |
FR Total operating income (I) | | | 240 060.00 | |
FW Other purchases and external expenses | | | 53 465.00 | |
FX Taxes, duties, and similar payments | | | 458.00 | |
FZ Social Security Contributions | | | 6 075.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 6 509.00 | |
GC Operating Expenses - Current Assets: Provisions | | | | |
GE Other Expenses | | | 40 682.00 | |
GF Total Operating Expenses (II) | | | 107 188.00 | |
GG - OPERATING RESULT (I - II) | | | 132 872.00 | |
GK Income from other securities and fixed asset receivables | | | | |
GP Total financial income (V) | | | | |
GR Interest and similar expenses | | | 1 709.00 | |
GU Total financial expenses (VI) | | | 1 709.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1 709.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 131 163.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HF Exceptional expenses on capital transactions | 153 751.00 | | | 153 751.00 |
HH Total exceptional expenses (VIII) | 153 751.00 | | | 153 751.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -153 751.00 | | | -153 751.00 |
HK Income tax | 20 064.00 | -6 000.00 | | 20 064.00 |
HL TOTAL REVENUE (I + III + V + VII) | 240 060.00 | 406 353.00 | | 240 060.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 282 712.00 | 219 971.00 | | 282 712.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -42 652.00 | 186 382.00 | | -42 652.00 |
