| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BD Other fixed assets | 49 958.00 | | 49 958.00 | 49 958.00 |
BJ TOTAL (I) | 919 215.00 | 521 329.00 | 397 885.00 | 919 215.00 |
BZ Other receivables | | | | |
CF Cash and cash equivalents | 188 005.00 | | 188 005.00 | 188 005.00 |
CJ TOTAL (II) | 188 005.00 | | 188 005.00 | 188 005.00 |
CO Grand total (0 to V) | 1 107 220.00 | 521 329.00 | 585 891.00 | 1 107 220.00 |
CU Other investments | 869 257.00 | 521 329.00 | 347 927.00 | 869 257.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 390 000.00 | 1 390 000.00 | | 1 390 000.00 |
DH Retained earnings | -1 852 659.00 | -1 697 692.00 | | -1 852 659.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -51 037.00 | -154 967.00 | | -51 037.00 |
DL TOTAL (I) | -513 697.00 | -462 659.00 | | -513 697.00 |
DX Trade payables and related accounts | 1 965.00 | 1 833.00 | | 1 965.00 |
EA Other liabilities | 1 097 623.00 | 1 302 623.00 | | 1 097 623.00 |
EC TOTAL (IV) | 1 099 588.00 | 1 304 456.00 | | 1 099 588.00 |
EE Grand total (I to V) | 585 891.00 | 841 797.00 | | 585 891.00 |
EG Accrued income and payables due within one year | 1 099 588.00 | 1 304 456.00 | | 1 099 588.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 9 128.00 | |
GF Total Operating Expenses (II) | | | 9 128.00 | |
GG - OPERATING RESULT (I - II) | | | -9 128.00 | |
GM Reversals of provisions and transfers of expenses | | | 23 963.00 | |
GP Total financial income (V) | | | 23 963.00 | |
GQ Financial allocations to depreciation and provisions | | | 53 161.00 | |
GU Total financial expenses (VI) | | | 53 161.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -29 197.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -38 326.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 212 057.00 | | | 212 057.00 |
HD Total exceptional income (VII) | 212 057.00 | | | 212 057.00 |
HF Exceptional expenses on capital transactions | 224 768.00 | | | 224 768.00 |
HH Total exceptional expenses (VIII) | 224 768.00 | | | 224 768.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -12 711.00 | | | -12 711.00 |
HL TOTAL REVENUE (I + III + V + VII) | 236 020.00 | 23 984.00 | | 236 020.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 287 057.00 | 178 951.00 | | 287 057.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -51 037.00 | -154 967.00 | | -51 037.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8B Suppliers and Related Accounts | 1 965.00 | 1 965.00 | | 1 965.00 |
8K Other liabilities (including liabilities related to repo transactions) | 1 097 623.00 | 1 097 623.00 | | 1 097 623.00 |
