| |
| 1 - Assets (balance sheet) | Gross amount N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | | | 20 772 057.00 | |
BX Customers and related accounts | | | 226 092.00 | |
BZ Other receivables | | | 3 304 537.00 | |
CD Marketable securities | | | 13 313.00 | |
CF Cash and cash equivalents | | | 6 442 767.00 | |
CJ TOTAL (II) | | | 13 921 820.00 | |
CO Grand total (0 to V) | | | 34 791 937.00 | |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 200 000.00 | | | 1 200 000.00 |
DD Legal reserve (1) | -43 343 601.00 | | | -43 343 601.00 |
DL TOTAL (I) | -45 574 344.00 | | | -45 574 344.00 |
DR TOTAL (IV) | 3 081 217.00 | | | 3 081 217.00 |
DV Miscellaneous Loans and Financial Debts (4) | 71 073 246.00 | | | 71 073 246.00 |
DX Trade payables and related accounts | 4 938 350.00 | | | 4 938 350.00 |
DY Tax and social security liabilities | 1 245 455.00 | | | 1 245 455.00 |
DZ Fixed asset liabilities and related accounts | 22 716.00 | | | 22 716.00 |
EA Other liabilities | 5 326.00 | | | 5 326.00 |
EC TOTAL (IV) | 77 285 093.00 | | | 77 285 093.00 |
EE Grand total (I to V) | 34 791 937.00 | | | 34 791 937.00 |
P2 LIABILITIES - Gross Technical Reserves | -3 430 743.00 | | | -3 430 743.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | | | 68 068 043.00 | |
FJ Net sales | | | 68 194 860.00 | |
FO Operating subsidies | | | 13 335.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 2 735 496.00 | |
FQ Other income | | | 59 058.00 | |
FR Total operating income (I) | | | 2 807 889.00 | |
FW Other purchases and external expenses | | | 10 413 823.00 | |
FX Taxes, duties, and similar payments | | | 979 008.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 2 530 134.00 | |
GD Operating Expenses - Contingencies and Expenses: Provisions | | | 1 428 833.00 | |
GF Total Operating Expenses (II) | | | 73 298 203.00 | |
GG - OPERATING RESULT (I - II) | | | -2 295 454.00 | |
GP Total financial income (V) | | | 906.00 | |
GU Total financial expenses (VI) | | | 406 876.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -405 970.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -2 701 424.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HD Total exceptional income (VII) | 1 144 501.00 | | | 1 144 501.00 |
HH Total exceptional expenses (VIII) | 995 119.00 | | | 995 119.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 149 382.00 | | | 149 382.00 |
R5 Net income of consolidated companies | -877 950.00 | | | -877 950.00 |
R6 Group Income (Consolidated Net Income) | -877 950.00 | | | -877 950.00 |
R8 Net income, group share (parent company share) | -2.00 | | | -2.00 |