| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BD Other fixed assets | 31.00 | | 31.00 | 31.00 |
BJ TOTAL (I) | 505 754.00 | 70 000.00 | 435 754.00 | 505 754.00 |
BX Customers and related accounts | 28 635.00 | | 28 635.00 | 28 635.00 |
BZ Other receivables | | | | |
CF Cash and cash equivalents | 42 242.00 | | 42 242.00 | 42 242.00 |
CH Prepaid expenses | 5 293.00 | | 5 293.00 | 5 293.00 |
CJ TOTAL (II) | 76 171.00 | | 76 171.00 | 76 171.00 |
CO Grand total (0 to V) | 581 924.00 | 70 000.00 | 511 924.00 | 581 924.00 |
CU Other investments | 505 723.00 | 70 000.00 | 435 723.00 | 505 723.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 20 000.00 | 20 000.00 | | 20 000.00 |
DD Legal reserve (1) | 2 000.00 | 1 873.00 | | 2 000.00 |
DG Other reserves | 86 646.00 | 35 596.00 | | 86 646.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 52 083.00 | 51 176.00 | | 52 083.00 |
DK Regulated provisions | 11 631.00 | 8 707.00 | | 11 631.00 |
DL TOTAL (I) | 172 360.00 | 117 353.00 | | 172 360.00 |
DS Convertible Bond Issues | 4 200.00 | 3 150.00 | | 4 200.00 |
DU Loans and Debts from Credit Institutions (3) | 210 367.00 | 261 523.00 | | 210 367.00 |
DV Miscellaneous Loans and Financial Debts (4) | 119 039.00 | 127 096.00 | | 119 039.00 |
DY Tax and social security liabilities | 5 958.00 | 7 064.00 | | 5 958.00 |
EC TOTAL (IV) | 339 564.00 | 398 833.00 | | 339 564.00 |
EE Grand total (I to V) | 511 924.00 | 516 187.00 | | 511 924.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 58 820.00 | | 58 820.00 | 58 820.00 |
FJ Net sales | 58 820.00 | | 58 820.00 | 58 820.00 |
FR Total operating income (I) | | | 58 820.00 | |
FW Other purchases and external expenses | | | 3 164.00 | |
FX Taxes, duties, and similar payments | | | 3 852.00 | |
FY Salaries and Wages | | | 37 657.00 | |
FZ Social Security Contributions | | | 10 297.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 54 971.00 | |
GG - OPERATING RESULT (I - II) | | | 3 849.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 56 000.00 | |
GK Income from other securities and fixed asset receivables | | | 6.00 | |
GP Total financial income (V) | | | 56 001.00 | |
GR Interest and similar expenses | | | 4 843.00 | |
GU Total financial expenses (VI) | | | 4 843.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 51 158.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 55 007.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 2 924.00 | 2 924.00 | | 2 924.00 |
HH Total exceptional expenses (VIII) | 2 924.00 | 2 924.00 | | 2 924.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -2 924.00 | -2 924.00 | | -2 924.00 |
HL TOTAL REVENUE (I + III + V + VII) | 114 821.00 | 116 776.00 | | 114 821.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 62 738.00 | 65 600.00 | | 62 738.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 52 083.00 | 51 176.00 | | 52 083.00 |
