| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 253 065.00 | | 253 065.00 | 253 065.00 |
AN Land | 29 488.00 | | 29 488.00 | 29 488.00 |
AP Buildings | 926 939.00 | 686 323.00 | 240 616.00 | 926 939.00 |
AR Technical installations, industrial equipment and tools | 828 676.00 | 773 906.00 | 54 770.00 | 828 676.00 |
AT Other tangible assets | 25 720.00 | 25 720.00 | | 25 720.00 |
AV Fixed assets in progress | | | | |
BJ TOTAL (I) | 2 064 043.00 | 1 486 102.00 | 577 940.00 | 2 064 043.00 |
BX Customers and related accounts | 2 534.00 | | 2 534.00 | 2 534.00 |
BZ Other receivables | 2 710.00 | | 2 710.00 | 2 710.00 |
CJ TOTAL (II) | 5 244.00 | | 5 244.00 | 5 244.00 |
CO Grand total (0 to V) | 2 069 288.00 | 1 486 102.00 | 583 185.00 | 2 069 288.00 |
CU Other investments | 152.00 | 152.00 | | 152.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 40 000.00 | 40 000.00 | | 40 000.00 |
DD Legal reserve (1) | 4 000.00 | 4 000.00 | | 4 000.00 |
DH Retained earnings | -478 341.00 | -389 612.00 | | -478 341.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -89 683.00 | -88 729.00 | | -89 683.00 |
DK Regulated provisions | 18 538.00 | 13 761.00 | | 18 538.00 |
DL TOTAL (I) | -505 487.00 | -420 580.00 | | -505 487.00 |
DV Miscellaneous Loans and Financial Debts (4) | 3 000.00 | 3 000.00 | | 3 000.00 |
DX Trade payables and related accounts | 11 864.00 | 11 895.00 | | 11 864.00 |
DZ Fixed asset liabilities and related accounts | 2 840.00 | 37 281.00 | | 2 840.00 |
EA Other liabilities | 1 070 967.00 | 1 052 945.00 | | 1 070 967.00 |
EC TOTAL (IV) | 1 088 672.00 | 1 105 122.00 | | 1 088 672.00 |
EE Grand total (I to V) | 583 185.00 | 684 542.00 | | 583 185.00 |
EG Accrued income and payables due within one year | 1 085 672.00 | 1 102 122.00 | | 1 085 672.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 27 087.00 | | 27 087.00 | 27 087.00 |
FJ Net sales | 27 087.00 | | 27 087.00 | 27 087.00 |
FR Total operating income (I) | | | 27 087.00 | |
FW Other purchases and external expenses | | | 17 050.00 | |
FX Taxes, duties, and similar payments | | | 6 581.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 86 163.00 | |
GE Other Expenses | | | 568.00 | |
GF Total Operating Expenses (II) | | | 110 363.00 | |
GG - OPERATING RESULT (I - II) | | | -83 275.00 | |
GR Interest and similar expenses | | | 1 631.00 | |
GU Total financial expenses (VI) | | | 1 631.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1 631.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -84 907.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HC Reversals of provisions and transfers of expenses | 1 981.00 | 2 739.00 | | 1 981.00 |
HD Total exceptional income (VII) | 1 981.00 | 2 739.00 | | 1 981.00 |
HG Exceptional depreciation and provisions | 6 758.00 | 7 531.00 | | 6 758.00 |
HH Total exceptional expenses (VIII) | 6 758.00 | 7 531.00 | | 6 758.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -4 776.00 | -4 792.00 | | -4 776.00 |
HL TOTAL REVENUE (I + III + V + VII) | 29 069.00 | 75 308.00 | | 29 069.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 118 753.00 | 164 038.00 | | 118 753.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -89 683.00 | -88 729.00 | | -89 683.00 |
