| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 5 934.00 | 3 609.00 | 2 325.00 | 5 934.00 |
BJ TOTAL (I) | 470 239.00 | 3 609.00 | 466 630.00 | 470 239.00 |
BX Customers and related accounts | 8 784.00 | | 8 784.00 | 8 784.00 |
BZ Other receivables | 13 440 000.00 | 257 236.00 | 13 182 764.00 | 13 440 000.00 |
CF Cash and cash equivalents | 2 959 134.00 | | 2 959 134.00 | 2 959 134.00 |
CJ TOTAL (II) | 16 407 918.00 | 257 236.00 | 16 150 682.00 | 16 407 918.00 |
CO Grand total (0 to V) | 16 878 157.00 | 260 845.00 | 16 617 312.00 | 16 878 157.00 |
CR Shares due in more than one year | 13 119 323.00 | | | 13 119 323.00 |
CU Other investments | 464 305.00 | | 464 305.00 | 464 305.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 510 000.00 | 1 510 000.00 | | 1 510 000.00 |
DD Legal reserve (1) | 151 000.00 | 151 000.00 | | 151 000.00 |
DG Other reserves | 14 669 594.00 | 14 669 594.00 | | 14 669 594.00 |
DH Retained earnings | -28 590.00 | -134 193.00 | | -28 590.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 225 186.00 | 105 603.00 | | 225 186.00 |
DL TOTAL (I) | 16 527 191.00 | 16 302 005.00 | | 16 527 191.00 |
DV Miscellaneous Loans and Financial Debts (4) | 61 243.00 | 209 119.00 | | 61 243.00 |
DX Trade payables and related accounts | 5 215.00 | 2 407.00 | | 5 215.00 |
DY Tax and social security liabilities | 23 663.00 | 8 370.00 | | 23 663.00 |
DZ Fixed asset liabilities and related accounts | | 96.00 | | |
EC TOTAL (IV) | 90 121.00 | 219 993.00 | | 90 121.00 |
EE Grand total (I to V) | 16 617 312.00 | 16 521 997.00 | | 16 617 312.00 |
EG Accrued income and payables due within one year | 90 121.00 | 219 993.00 | | 90 121.00 |
EI Including equity loans | 61 243.00 | | | 61 243.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 29 280.00 | | 29 280.00 | 29 280.00 |
FJ Net sales | 29 280.00 | | 29 280.00 | 29 280.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | | |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 29 281.00 | |
FW Other purchases and external expenses | | | 33 075.00 | |
FX Taxes, duties, and similar payments | | | 434.00 | |
FY Salaries and Wages | | | 15 331.00 | |
FZ Social Security Contributions | | | 4 722.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 968.00 | |
GE Other Expenses | | | 9.00 | |
GF Total Operating Expenses (II) | | | 54 540.00 | |
GG - OPERATING RESULT (I - II) | | | -25 259.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 150 000.00 | |
GL Other interest and similar income | | | 126 401.00 | |
GP Total financial income (V) | | | 276 401.00 | |
GR Interest and similar expenses | | | 2 108.00 | |
GU Total financial expenses (VI) | | | 2 108.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 274 293.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 249 034.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | | 35 000.00 | | |
HD Total exceptional income (VII) | | 35 000.00 | | |
HF Exceptional expenses on capital transactions | | 2 968.00 | | |
HG Exceptional depreciation and provisions | | 536.00 | | |
HH Total exceptional expenses (VIII) | | 3 503.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | 31 497.00 | | |
HK Income tax | 23 848.00 | 4 534.00 | | 23 848.00 |
HL TOTAL REVENUE (I + III + V + VII) | 305 682.00 | 183 781.00 | | 305 682.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 80 495.00 | 78 178.00 | | 80 495.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 225 186.00 | 105 603.00 | | 225 186.00 |
