| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 1 784 091.00 | 1 784 091.00 | | 1 784 091.00 |
BZ Other receivables | 5 841.00 | | 5 841.00 | 5 841.00 |
CF Cash and cash equivalents | 774 989.00 | | 774 989.00 | 774 989.00 |
CJ TOTAL (II) | 780 831.00 | | 780 831.00 | 780 831.00 |
CO Grand total (0 to V) | 2 564 922.00 | 1 784 091.00 | 780 831.00 | 2 564 922.00 |
CU Other investments | 1 784 091.00 | 1 784 091.00 | | 1 784 091.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 58 293.00 | 58 293.00 | | 58 293.00 |
DD Legal reserve (1) | 5 829.00 | 5 829.00 | | 5 829.00 |
DH Retained earnings | 1 244 645.00 | 1 993 914.00 | | 1 244 645.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -657 556.00 | -749 269.00 | | -657 556.00 |
DL TOTAL (I) | 651 211.00 | 1 308 768.00 | | 651 211.00 |
DU Loans and Debts from Credit Institutions (3) | 20.00 | 24.00 | | 20.00 |
DX Trade payables and related accounts | 122 400.00 | 170 887.00 | | 122 400.00 |
DY Tax and social security liabilities | 7 200.00 | 7 200.00 | | 7 200.00 |
EA Other liabilities | | 156.00 | | |
EC TOTAL (IV) | 129 620.00 | 178 267.00 | | 129 620.00 |
EE Grand total (I to V) | 780 831.00 | 1 487 035.00 | | 780 831.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 59 371.00 | |
FX Taxes, duties, and similar payments | | | 451.00 | |
GE Other Expenses | | | 6.00 | |
GF Total Operating Expenses (II) | | | 59 828.00 | |
GG - OPERATING RESULT (I - II) | | | -59 828.00 | |
GQ Financial allocations to depreciation and provisions | | | 713 836.00 | |
GU Total financial expenses (VI) | | | 713 636.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -713 636.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -773 465.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 15 909.00 | 22 144.00 | | 15 909.00 |
HB Exceptional income from capital transactions | 100 000.00 | 8.00 | | 100 000.00 |
HC Reversals of provisions and transfers of expenses | 1 999 329.00 | 8 567 969.00 | | 1 999 329.00 |
HD Total exceptional income (VII) | 2 115 238.00 | 8 590 120.00 | | 2 115 238.00 |
HE Exceptional expenses on management operations | | 259 986.00 | | |
HF Exceptional expenses on capital transactions | 1 999 329.00 | 8 337 982.00 | | 1 999 329.00 |
HH Total exceptional expenses (VIII) | 1 999 329.00 | 8 567 969.00 | | 1 999 329.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 115 909.00 | 22 150.00 | | 115 909.00 |
HL TOTAL REVENUE (I + III + V + VII) | 2 115 238.00 | 8 590 120.00 | | 2 115 238.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 2 772 794.00 | 9 339 388.00 | | 2 772 794.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -657 556.00 | -749 268.00 | | -657 556.00 |
