| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 50 935.00 | 40 250.00 | 10 685.00 | 50 935.00 |
BJ TOTAL (I) | 3 328 525.00 | 40 250.00 | 3 288 275.00 | 3 328 525.00 |
BZ Other receivables | 6 942.00 | | 6 942.00 | 6 942.00 |
CD Marketable securities | 610 624.00 | | 610 624.00 | 610 624.00 |
CF Cash and cash equivalents | 2 527 841.00 | | 2 527 841.00 | 2 527 841.00 |
CH Prepaid expenses | 11 184.00 | | 11 184.00 | 11 184.00 |
CJ TOTAL (II) | 3 156 591.00 | | 3 156 591.00 | 3 156 591.00 |
CO Grand total (0 to V) | 6 485 116.00 | 40 250.00 | 6 444 866.00 | 6 485 116.00 |
CU Other investments | 3 277 590.00 | | 3 277 590.00 | 3 277 590.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 815 323.00 | 815 323.00 | | 815 323.00 |
DB Share, merger, contribution premiums, etc. | 1 183 453.00 | 1 183 453.00 | | 1 183 453.00 |
DD Legal reserve (1) | 81 532.00 | 81 532.00 | | 81 532.00 |
DG Other reserves | 2 722 728.00 | 1 434 171.00 | | 2 722 728.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 11 249.00 | 1 288 557.00 | | 11 249.00 |
DL TOTAL (I) | 4 814 284.00 | 4 803 036.00 | | 4 814 284.00 |
DU Loans and Debts from Credit Institutions (3) | 1 621 559.00 | 1 886 752.00 | | 1 621 559.00 |
DV Miscellaneous Loans and Financial Debts (4) | 6 289.00 | 8 454.00 | | 6 289.00 |
DX Trade payables and related accounts | 2 055.00 | 4 664.00 | | 2 055.00 |
DY Tax and social security liabilities | 679.00 | 1 330.00 | | 679.00 |
EC TOTAL (IV) | 1 630 582.00 | 1 901 200.00 | | 1 630 582.00 |
EE Grand total (I to V) | 6 444 866.00 | 6 704 235.00 | | 6 444 866.00 |
EG Accrued income and payables due within one year | 364 847.00 | 368 358.00 | | 364 847.00 |
| |
| 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 | | | 84.00 | |
FR Total operating income (I) | | | 84.00 | |
FW Other purchases and external expenses | | | 30 326.00 | |
FX Taxes, duties, and similar payments | | | 1 134.00 | |
FY Salaries and Wages | | | | |
FZ Social Security Contributions | | | | |
GA Operating Expenses - Depreciation and Amortization | | | 524.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 31 984.00 | |
GG - OPERATING RESULT (I - II) | | | -31 900.00 | |
GL Other interest and similar income | | | 37.00 | |
GP Total financial income (V) | | | 37.00 | |
GR Interest and similar expenses | | | 8 553.00 | |
GU Total financial expenses (VI) | | | 8 553.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -8 516.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -40 416.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 575 207.00 | 2 051 242.00 | | 575 207.00 |
HD Total exceptional income (VII) | 575 207.00 | 2 051 242.00 | | 575 207.00 |
HF Exceptional expenses on capital transactions | 523 542.00 | 517 077.00 | | 523 542.00 |
HH Total exceptional expenses (VIII) | 523 542.00 | 517 077.00 | | 523 542.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 51 665.00 | 1 534 165.00 | | 51 665.00 |
HL TOTAL REVENUE (I + III + V + VII) | 575 328.00 | 2 094 220.00 | | 575 328.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 564 080.00 | 805 663.00 | | 564 080.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 11 249.00 | 1 288 557.00 | | 11 249.00 |
HP References: Equipment leasing | 1 260.00 | 1 260.00 | | 1 260.00 |
