| |
| 1 - Assets (balance sheet) | Gross amount N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | | | 80 846.00 | |
BX Customers and related accounts | | | 6 312.00 | |
BZ Other receivables | | | 118 893.00 | |
CF Cash and cash equivalents | | | 1 599 035.00 | |
CJ TOTAL (II) | | | 1 760 844.00 | |
CO Grand total (0 to V) | | | 1 857 346.00 | |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 106 146.00 | | | 106 146.00 |
DB Share, merger, contribution premiums, etc. | 1 306 532.00 | | | 1 306 532.00 |
DG Other reserves | 1.00 | | | 1.00 |
DL TOTAL (I) | 1 305 546.00 | | | 1 305 546.00 |
DX Trade payables and related accounts | 176 355.00 | | | 176 355.00 |
DY Tax and social security liabilities | 187 763.00 | | | 187 763.00 |
EA Other liabilities | 67 416.00 | | | 67 416.00 |
EC TOTAL (IV) | 431 534.00 | | | 431 534.00 |
EE Grand total (I to V) | 1 857 346.00 | | | 1 857 346.00 |
P2 LIABILITIES - Gross Technical Reserves | -107 133.00 | | | -107 133.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FJ Net sales | | | 746 824.00 | |
FM Inventory production | | | 36 604.00 | |
FO Operating subsidies | | | 39 916.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 12 500.00 | |
FQ Other income | | | 25.00 | |
FR Total operating income (I) | | | 89 045.00 | |
FW Other purchases and external expenses | | | 264 086.00 | |
FX Taxes, duties, and similar payments | | | 4 920.00 | |
FZ Social Security Contributions | | | 417 491.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 2 306.00 | |
GE Other Expenses | | | 65 274.00 | |
GF Total Operating Expenses (II) | | | 970 584.00 | |
GG - OPERATING RESULT (I - II) | | | -134 715.00 | |
GP Total financial income (V) | | | 6.00 | |
GU Total financial expenses (VI) | | | 402.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -396.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -135 111.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HD Total exceptional income (VII) | 1 490.00 | | | 1 490.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 1 490.00 | | | 1 490.00 |
HK Income tax | -32 096.00 | | | -32 096.00 |
R2 Income Statement - Claims Expenses | -101 525.00 | | | -101 525.00 |
R6 Group Income (Consolidated Net Income) | -107 133.00 | | | -107 133.00 |