| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 12 195.00 | 12 050.00 | 145.00 | 12 195.00 |
BB Receivables related to investments | 49 643.00 | 49 643.00 | | 49 643.00 |
BD Other fixed assets | 45 734.00 | 45 734.00 | | 45 734.00 |
BJ TOTAL (I) | 2 200 126.00 | 2 199 831.00 | 295.00 | 2 200 126.00 |
BZ Other receivables | 2 623.00 | | 2 623.00 | 2 623.00 |
CF Cash and cash equivalents | | | | |
CJ TOTAL (II) | 2 623.00 | | 2 623.00 | 2 623.00 |
CO Grand total (0 to V) | 2 202 750.00 | 2 199 831.00 | 2 919.00 | 2 202 750.00 |
CU Other investments | 2 092 552.00 | 2 092 402.00 | 149.00 | 2 092 552.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 187 500.00 | 187 500.00 | | 187 500.00 |
DD Legal reserve (1) | 18 750.00 | 18 750.00 | | 18 750.00 |
DH Retained earnings | -188 114.00 | -64 811.00 | | -188 114.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -53 779.00 | -123 303.00 | | -53 779.00 |
DL TOTAL (I) | -35 644.00 | 18 135.00 | | -35 644.00 |
DQ Provisions for Expenses | 10 539.00 | 10 539.00 | | 10 539.00 |
DR TOTAL (IV) | 10 539.00 | 10 539.00 | | 10 539.00 |
DU Loans and Debts from Credit Institutions (3) | 1 043.00 | | | 1 043.00 |
DV Miscellaneous Loans and Financial Debts (4) | 12 092.00 | 7 625.00 | | 12 092.00 |
DX Trade payables and related accounts | 6 529.00 | 6 762.00 | | 6 529.00 |
DY Tax and social security liabilities | 2 358.00 | 1 485.00 | | 2 358.00 |
EA Other liabilities | 6 000.00 | 6 000.00 | | 6 000.00 |
EC TOTAL (IV) | 28 024.00 | 21 872.00 | | 28 024.00 |
EE Grand total (I to V) | 2 919.00 | 50 547.00 | | 2 919.00 |
EG Accrued income and payables due within one year | 28 024.00 | 21 872.00 | | 28 024.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 1 043.00 | | | 1 043.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 16 527.00 | | 16 527.00 | 16 527.00 |
FJ Net sales | 16 527.00 | | 16 527.00 | 16 527.00 |
FQ Other income | | | 15.00 | |
FR Total operating income (I) | | | 16 543.00 | |
FW Other purchases and external expenses | | | 5 237.00 | |
FX Taxes, duties, and similar payments | | | 456.00 | |
FY Salaries and Wages | | | 12 000.00 | |
FZ Social Security Contributions | | | 5 102.00 | |
GE Other Expenses | | | 2.00 | |
GF Total Operating Expenses (II) | | | 22 799.00 | |
GG - OPERATING RESULT (I - II) | | | -6 255.00 | |
GQ Financial allocations to depreciation and provisions | | | 46 868.00 | |
GR Interest and similar expenses | | | 5.00 | |
GU Total financial expenses (VI) | | | 46 873.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -46 873.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -53 129.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | | 19.00 | | |
HD Total exceptional income (VII) | | 19.00 | | |
HG Exceptional depreciation and provisions | 650.00 | 400.00 | | 650.00 |
HH Total exceptional expenses (VIII) | 650.00 | 400.00 | | 650.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -650.00 | -380.00 | | -650.00 |
HL TOTAL REVENUE (I + III + V + VII) | 16 543.00 | 8 972.00 | | 16 543.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 70 322.00 | 132 275.00 | | 70 322.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -53 779.00 | -123 303.00 | | -53 779.00 |
