| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 10 961.00 | 2 432.00 | 8 530.00 | 10 961.00 |
AH Goodwill | 1 922 949.00 | | 1 922 949.00 | 1 922 949.00 |
AP Buildings | 418 320.00 | 340 765.00 | 77 555.00 | 418 320.00 |
AR Technical installations, industrial equipment and tools | 50 183.00 | 50 183.00 | | 50 183.00 |
AT Other tangible assets | 1 087 383.00 | 1 086 011.00 | 1 372.00 | 1 087 383.00 |
BD Other fixed assets | 2 150.00 | | 2 150.00 | 2 150.00 |
BH Other financial assets | 226.00 | | 226.00 | 226.00 |
BJ TOTAL (I) | 3 500 557.00 | 1 479 391.00 | 2 021 166.00 | 3 500 557.00 |
BZ Other receivables | 171.00 | | 171.00 | 171.00 |
CF Cash and cash equivalents | 133 009.00 | | 133 009.00 | 133 009.00 |
CH Prepaid expenses | 44 869.00 | | 44 869.00 | 44 869.00 |
CJ TOTAL (II) | 178 048.00 | | 178 048.00 | 178 048.00 |
CO Grand total (0 to V) | 3 678 605.00 | 1 479 391.00 | 2 199 215.00 | 3 678 605.00 |
CP Shares due in less than one year | 226.00 | | | 226.00 |
CU Other investments | 8 385.00 | | 8 385.00 | 8 385.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 15 000.00 | 15 000.00 | | 15 000.00 |
DD Legal reserve (1) | 1 500.00 | 1 500.00 | | 1 500.00 |
DG Other reserves | 156 164.00 | 156 164.00 | | 156 164.00 |
DH Retained earnings | -89 833.00 | -49 982.00 | | -89 833.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 27 603.00 | -39 851.00 | | 27 603.00 |
DL TOTAL (I) | 110 434.00 | 82 831.00 | | 110 434.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 264 986.00 | 1 187 018.00 | | 1 264 986.00 |
DX Trade payables and related accounts | 823 224.00 | 823 224.00 | | 823 224.00 |
DY Tax and social security liabilities | 571.00 | 563.00 | | 571.00 |
EC TOTAL (IV) | 2 088 781.00 | 2 010 805.00 | | 2 088 781.00 |
EE Grand total (I to V) | 2 199 215.00 | 2 093 636.00 | | 2 199 215.00 |
EG Accrued income and payables due within one year | 1 991 341.00 | 2 010 805.00 | | 1 991 341.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 393 809.00 | | 393 809.00 | 393 809.00 |
FJ Net sales | 393 809.00 | | 393 809.00 | 393 809.00 |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 393 810.00 | |
FW Other purchases and external expenses | | | 322 276.00 | |
FX Taxes, duties, and similar payments | | | 5 894.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 16 201.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 344 372.00 | |
GG - OPERATING RESULT (I - II) | | | 49 438.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 16.00 | |
GP Total financial income (V) | | | 16.00 | |
GR Interest and similar expenses | | | 21 851.00 | |
GU Total financial expenses (VI) | | | 21 851.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -21 835.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 27 603.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 393 826.00 | 345 789.00 | | 393 826.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 366 223.00 | 385 640.00 | | 366 223.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 27 603.00 | -39 851.00 | | 27 603.00 |
