| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | 285 890.00 | | 285 890.00 | 285 890.00 |
BJ TOTAL (I) | 2 416 178.00 | | 2 416 178.00 | 2 416 178.00 |
BX Customers and related accounts | 591 567.00 | | 591 567.00 | 591 567.00 |
BZ Other receivables | 131.00 | | 131.00 | 131.00 |
CF Cash and cash equivalents | 219 710.00 | | 219 710.00 | 219 710.00 |
CJ TOTAL (II) | 811 410.00 | | 811 410.00 | 811 410.00 |
CO Grand total (0 to V) | 3 227 588.00 | | 3 227 588.00 | 3 227 588.00 |
CP Shares due in less than one year | 285 890.00 | | | 285 890.00 |
CU Other investments | 2 130 287.00 | | 2 130 287.00 | 2 130 287.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 944 890.00 | | | 1 944 890.00 |
DH Retained earnings | -2 559.00 | | | -2 559.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -494.00 | | | -494.00 |
DK Regulated provisions | 6 578.00 | | | 6 578.00 |
DL TOTAL (I) | 1 948 414.00 | | | 1 948 414.00 |
DV Miscellaneous Loans and Financial Debts (4) | 686 815.00 | | | 686 815.00 |
DX Trade payables and related accounts | 789.00 | | | 789.00 |
DY Tax and social security liabilities | 591 567.00 | | | 591 567.00 |
EC TOTAL (IV) | 1 279 173.00 | | | 1 279 173.00 |
EE Grand total (I to V) | 3 227 588.00 | | | 3 227 588.00 |
EG Accrued income and payables due within one year | 1 279 173.00 | | | 1 279 173.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 492 973.00 | | 492 973.00 | 492 973.00 |
FJ Net sales | 492 973.00 | | 492 973.00 | 492 973.00 |
FR Total operating income (I) | | | 492 973.00 | |
FW Other purchases and external expenses | | | 1 608.00 | |
FY Salaries and Wages | | | 492 973.00 | |
GF Total Operating Expenses (II) | | | 494 581.00 | |
GG - OPERATING RESULT (I - II) | | | -1 608.00 | |
GK Income from other securities and fixed asset receivables | | | 2 890.00 | |
GP Total financial income (V) | | | 2 890.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 2 890.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 1 281.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 1 775.00 | | | 1 775.00 |
HH Total exceptional expenses (VIII) | 1 775.00 | | | 1 775.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -1 775.00 | | | -1 775.00 |
HL TOTAL REVENUE (I + III + V + VII) | 495 863.00 | | | 495 863.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 496 357.00 | | | 496 357.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -494.00 | | | -494.00 |
