| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BH Other financial assets | 6 624 079.00 | | 6 624 079.00 | 6 624 079.00 |
BJ TOTAL (I) | 15 099 066.00 | | 15 099 066.00 | 15 099 066.00 |
BZ Other receivables | 1 000 002.00 | | 1 000 002.00 | 1 000 002.00 |
CF Cash and cash equivalents | 31 104.00 | | 31 104.00 | 31 104.00 |
CJ TOTAL (II) | 1 031 106.00 | | 1 031 106.00 | 1 031 106.00 |
CO Grand total (0 to V) | 16 130 171.00 | | 16 130 171.00 | 16 130 171.00 |
CU Other investments | 8 474 987.00 | | 8 474 987.00 | 8 474 987.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 11 401 000.00 | 11 401 000.00 | | 11 401 000.00 |
DD Legal reserve (1) | 243 222.00 | 156 794.00 | | 243 222.00 |
DG Other reserves | 1 448 337.00 | 1 448 337.00 | | 1 448 337.00 |
DH Retained earnings | 1 690 757.00 | 48 625.00 | | 1 690 757.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -52 369.00 | 1 728 560.00 | | -52 369.00 |
DL TOTAL (I) | 14 730 948.00 | 14 783 317.00 | | 14 730 948.00 |
DU Loans and Debts from Credit Institutions (3) | | 15.00 | | |
DV Miscellaneous Loans and Financial Debts (4) | 1 394 408.00 | 2 185 987.00 | | 1 394 408.00 |
DX Trade payables and related accounts | 4 815.00 | 2 880.00 | | 4 815.00 |
EC TOTAL (IV) | 1 399 223.00 | 2 188 882.00 | | 1 399 223.00 |
EE Grand total (I to V) | 16 130 171.00 | 16 972 199.00 | | 16 130 171.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FV Inventory change (raw materials and supplies) | | | 7 972.00 | |
GF Total Operating Expenses (II) | | | 7 972.00 | |
GG - OPERATING RESULT (I - II) | | | -7 972.00 | |
GJ Financial income from other securities and fixed asset receivables | | | | |
GP Total financial income (V) | | | | |
GR Interest and similar expenses | | | 44 397.00 | |
GU Total financial expenses (VI) | | | 44 397.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -44 397.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -52 369.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | | 15.00 | | |
HD Total exceptional income (VII) | | 15.00 | | |
HE Exceptional expenses on management operations | | 140.00 | | |
HH Total exceptional expenses (VIII) | | 140.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -125.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | | 1 765 227.00 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 52 369.00 | 36 667.00 | | 52 369.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -52 369.00 | 1 728 560.00 | | -52 369.00 |
| |
| 5 - Fixed assets increase - decrease | Gross value at beginning of year - Item by item | Revaluation - Disposals | Acquisition - Gross value at year-end | |
0G ACQUISITIONS Total General Total | 15 099 066.00 | | | 15 099 066.00 |
I3 DECREASES Total Financial Fixed Assets | | | 15 099 066.00 | |
I4 DECREASES Grand Total | | | 15 099 066.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 15 099 066.00 | | | 15 099 066.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 1 394 408.00 | 1 394 408.00 | | 1 394 408.00 |
8B Suppliers and Related Accounts | 4 815.00 | 4 815.00 | | 4 815.00 |
UT Other financial assets | 6 624 079.00 | 6 624 079.00 | | 6 624 079.00 |
VC Group and associates | 1 000 002.00 | 1 000 002.00 | | 1 000 002.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 7 624 081.00 | 7 624 081.00 | | 7 624 081.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 399 223.00 | 1 399 223.00 | | 1 399 223.00 |
