| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 1 499 186.00 | 856 677.00 | 642 508.00 | 1 499 186.00 |
BJ TOTAL (I) | 1 499 186.00 | 856 677.00 | 642 508.00 | 1 499 186.00 |
BZ Other receivables | 1 085.00 | | 1 085.00 | 1 085.00 |
CF Cash and cash equivalents | 14 987.00 | | 14 987.00 | 14 987.00 |
CJ TOTAL (II) | 16 073.00 | | 16 073.00 | 16 073.00 |
CO Grand total (0 to V) | 1 515 259.00 | 856 677.00 | 658 582.00 | 1 515 259.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 470 000.00 | 470 000.00 | | 470 000.00 |
DH Retained earnings | -429 578.00 | -323 882.00 | | -429 578.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -83 982.00 | -105 695.00 | | -83 982.00 |
DJ Investment subsidies | 52 261.00 | 69 681.00 | | 52 261.00 |
DL TOTAL (I) | 8 700.00 | 110 103.00 | | 8 700.00 |
DU Loans and Debts from Credit Institutions (3) | 355 268.00 | 449 245.00 | | 355 268.00 |
DV Miscellaneous Loans and Financial Debts (4) | 29 715.00 | 28 000.00 | | 29 715.00 |
DX Trade payables and related accounts | 13 876.00 | 20 343.00 | | 13 876.00 |
DY Tax and social security liabilities | 1 021.00 | 1 361.00 | | 1 021.00 |
EA Other liabilities | 250 000.00 | 250 000.00 | | 250 000.00 |
EC TOTAL (IV) | 649 881.00 | 748 949.00 | | 649 881.00 |
EE Grand total (I to V) | 658 582.00 | 859 053.00 | | 658 582.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 72 048.00 | 72 048.00 | 144 096.00 | 72 048.00 |
FJ Net sales | 72 048.00 | 72 048.00 | 144 096.00 | 72 048.00 |
FR Total operating income (I) | | | 144 096.00 | |
FW Other purchases and external expenses | | | 6 872.00 | |
FX Taxes, duties, and similar payments | | | 1 129.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 214 169.00 | |
GF Total Operating Expenses (II) | | | 222 171.00 | |
GG - OPERATING RESULT (I - II) | | | -78 074.00 | |
GR Interest and similar expenses | | | 23 327.00 | |
GU Total financial expenses (VI) | | | 23 327.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -23 327.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -101 402.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 17 420.00 | 17 420.00 | | 17 420.00 |
HD Total exceptional income (VII) | 17 420.00 | 17 420.00 | | 17 420.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 17 420.00 | 17 420.00 | | 17 420.00 |
HL TOTAL REVENUE (I + III + V + VII) | 161 516.00 | 145 516.00 | | 161 516.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 245 498.00 | 251 212.00 | | 245 498.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -83 982.00 | -105 695.00 | | -83 982.00 |
