| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BD Other fixed assets | 99 840.00 | | 99 840.00 | 99 840.00 |
BH Other financial assets | 2 912.00 | | 2 912.00 | 2 912.00 |
BJ TOTAL (I) | 806 030.00 | 120 676.00 | 685 354.00 | 806 030.00 |
CD Marketable securities | | | | |
CF Cash and cash equivalents | 25 596.00 | | 25 596.00 | 25 596.00 |
CJ TOTAL (II) | 25 596.00 | | 25 596.00 | 25 596.00 |
CO Grand total (0 to V) | 831 626.00 | 120 676.00 | 710 950.00 | 831 626.00 |
CU Other investments | 703 278.00 | 120 676.00 | 582 602.00 | 703 278.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 683 402.00 | 683 402.00 | | 683 402.00 |
DB Share, merger, contribution premiums, etc. | 71 809.00 | 71 809.00 | | 71 809.00 |
DD Legal reserve (1) | 34 654.00 | 34 654.00 | | 34 654.00 |
DG Other reserves | 7 175.00 | 7 175.00 | | 7 175.00 |
DH Retained earnings | -20 361.00 | -75 541.00 | | -20 361.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -65 729.00 | 55 180.00 | | -65 729.00 |
DL TOTAL (I) | 710 950.00 | 776 678.00 | | 710 950.00 |
EE Grand total (I to V) | 710 950.00 | 776 678.00 | | 710 950.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 23 670.00 | |
GE Other Expenses | | | 297.00 | |
GF Total Operating Expenses (II) | | | 23 967.00 | |
GG - OPERATING RESULT (I - II) | | | -23 967.00 | |
GK Income from other securities and fixed asset receivables | | | 4 992.00 | |
GL Other interest and similar income | | | 52.00 | |
GM Reversals of provisions and transfers of expenses | | | 20 015.00 | |
GP Total financial income (V) | | | 25 059.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 25 059.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 1 092.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 21 279.00 | | | 21 279.00 |
HD Total exceptional income (VII) | 21 279.00 | | | 21 279.00 |
HF Exceptional expenses on capital transactions | 88 099.00 | 243 115.00 | | 88 099.00 |
HH Total exceptional expenses (VIII) | 88 099.00 | 243 115.00 | | 88 099.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -66 820.00 | -243 115.00 | | -66 820.00 |
HL TOTAL REVENUE (I + III + V + VII) | 46 338.00 | 301 271.00 | | 46 338.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 112 067.00 | 246 091.00 | | 112 067.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -65 729.00 | 55 180.00 | | -65 729.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
7B Total provisions for depreciation | 140 691.00 | | 20 015.00 | 140 691.00 |
7C Grand total | 140 691.00 | | 20 015.00 | 140 691.00 |
9U on fixed assets – equity investments | | | | |
UG - Financial | | | 20 015.00 | |
