| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 4 561.00 | 4 561.00 | | 4 561.00 |
AH Goodwill | 388 000.00 | | 388 000.00 | 388 000.00 |
AP Buildings | 752 444.00 | 665 596.00 | 86 849.00 | 752 444.00 |
AR Technical installations, industrial equipment and tools | 112 075.00 | 110 133.00 | 1 942.00 | 112 075.00 |
AT Other tangible assets | 168 703.00 | 144 002.00 | 24 701.00 | 168 703.00 |
BH Other financial assets | 57 100.00 | | 57 100.00 | 57 100.00 |
BJ TOTAL (I) | 1 482 884.00 | 924 292.00 | 558 592.00 | 1 482 884.00 |
BX Customers and related accounts | 474 702.00 | | 474 702.00 | 474 702.00 |
BZ Other receivables | 105 338.00 | | 105 338.00 | 105 338.00 |
CF Cash and cash equivalents | 33 800.00 | | 33 800.00 | 33 800.00 |
CJ TOTAL (II) | 613 840.00 | | 613 840.00 | 613 840.00 |
CO Grand total (0 to V) | 2 096 724.00 | 924 292.00 | 1 172 433.00 | 2 096 724.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 180 000.00 | 180 000.00 | | 180 000.00 |
DH Retained earnings | -909 997.00 | -849 096.00 | | -909 997.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -51 142.00 | -60 901.00 | | -51 142.00 |
DL TOTAL (I) | -781 139.00 | -729 997.00 | | -781 139.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 286 767.00 | 1 325 767.00 | | 1 286 767.00 |
DX Trade payables and related accounts | 530 187.00 | 2 388.00 | | 530 187.00 |
DY Tax and social security liabilities | 79 118.00 | 55 497.00 | | 79 118.00 |
EA Other liabilities | 57 500.00 | 510 787.00 | | 57 500.00 |
EC TOTAL (IV) | 1 953 572.00 | 1 894 439.00 | | 1 953 572.00 |
EE Grand total (I to V) | 1 172 433.00 | 1 164 442.00 | | 1 172 433.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 160 000.00 | | 160 000.00 | 160 000.00 |
FJ Net sales | 160 000.00 | | 160 000.00 | 160 000.00 |
FR Total operating income (I) | | | 160 000.00 | |
FW Other purchases and external expenses | | | 139 170.00 | |
FX Taxes, duties, and similar payments | | | 4 015.00 | |
FY Salaries and Wages | | | 737.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 67 233.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 211 155.00 | |
GG - OPERATING RESULT (I - II) | | | -51 155.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 7.00 | |
GL Other interest and similar income | | | 6.00 | |
GP Total financial income (V) | | | 13.00 | |
GR Interest and similar expenses | | | | |
GU Total financial expenses (VI) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | 13.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -51 142.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HH Total exceptional expenses (VIII) | | 275.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -275.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 160 013.00 | 163 230.00 | | 160 013.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 211 155.00 | 224 131.00 | | 211 155.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -51 142.00 | -60 901.00 | | -51 142.00 |
