| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 26 228.00 | 26 228.00 | | 26 228.00 |
AH Goodwill | 148 637.00 | | 148 637.00 | 148 637.00 |
AT Other tangible assets | 6 204.00 | 6 204.00 | | 6 204.00 |
BJ TOTAL (I) | 6 052 593.00 | 2 968 194.00 | 3 084 399.00 | 6 052 593.00 |
BZ Other receivables | 81 124.00 | 5 766.00 | 75 358.00 | 81 124.00 |
CF Cash and cash equivalents | 209 604.00 | | 209 604.00 | 209 604.00 |
CJ TOTAL (II) | 290 728.00 | 5 766.00 | 284 962.00 | 290 728.00 |
CO Grand total (0 to V) | 6 343 322.00 | 2 973 960.00 | 3 369 361.00 | 6 343 322.00 |
CS Evaluated investments - equity method | 5 871 522.00 | 2 935 761.00 | 2 935 761.00 | 5 871 522.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 439 184.00 | 2 439 184.00 | | 2 439 184.00 |
DD Legal reserve (1) | 243 918.00 | 243 918.00 | | 243 918.00 |
DH Retained earnings | -2 967 435.00 | -2 848 029.00 | | -2 967 435.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -182 107.00 | -119 406.00 | | -182 107.00 |
DL TOTAL (I) | -466 441.00 | -284 333.00 | | -466 441.00 |
DQ Provisions for Expenses | 84 965.00 | 114 363.00 | | 84 965.00 |
DR TOTAL (IV) | 84 965.00 | 114 363.00 | | 84 965.00 |
DU Loans and Debts from Credit Institutions (3) | 315.00 | 315.00 | | 315.00 |
DV Miscellaneous Loans and Financial Debts (4) | 2 937 634.00 | 3 091 619.00 | | 2 937 634.00 |
DX Trade payables and related accounts | 17 855.00 | 11 830.00 | | 17 855.00 |
DY Tax and social security liabilities | 750 280.00 | 631 761.00 | | 750 280.00 |
EA Other liabilities | 44 750.00 | 48 290.00 | | 44 750.00 |
EC TOTAL (IV) | 3 750 836.00 | 3 783 817.00 | | 3 750 836.00 |
EE Grand total (I to V) | 3 369 361.00 | 3 613 847.00 | | 3 369 361.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | | | 723 642.00 | |
FJ Net sales | | | 723 642.00 | |
FQ Other income | | | 30 122.00 | |
FR Total operating income (I) | | | 753 764.00 | |
FW Other purchases and external expenses | | | 153 375.00 | |
FX Taxes, duties, and similar payments | | | -439.00 | |
FY Salaries and Wages | | | 387 407.00 | |
FZ Social Security Contributions | | | 222 771.00 | |
GA Operating Expenses - Depreciation and Amortization | | | | |
GE Other Expenses | | | 4.00 | |
GF Total Operating Expenses (II) | | | 763 119.00 | |
GG - OPERATING RESULT (I - II) | | | -9 354.00 | |
GU Total financial expenses (VI) | | | 7.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -7.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -9 362.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HD Total exceptional income (VII) | 8 424.00 | 8 085.00 | | 8 424.00 |
HH Total exceptional expenses (VIII) | 255 877.00 | | | 255 877.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -247 453.00 | 8 085.00 | | -247 453.00 |
HK Income tax | -74 708.00 | -113 229.00 | | -74 708.00 |
HL TOTAL REVENUE (I + III + V + VII) | 762 188.00 | 716 172.00 | | 762 188.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 944 296.00 | 835 579.00 | | 944 296.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -182 107.00 | -119 406.00 | | -182 107.00 |
