| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 13 821.00 | 3 820.00 | 10 001.00 | 13 821.00 |
AT Other tangible assets | 2 073.00 | 2 008.00 | 65.00 | 2 073.00 |
BJ TOTAL (I) | 592 278.00 | 10 828.00 | 581 450.00 | 592 278.00 |
BX Customers and related accounts | 24 635.00 | | 24 635.00 | 24 635.00 |
BZ Other receivables | 88 698.00 | | 88 698.00 | 88 698.00 |
CF Cash and cash equivalents | 4 803.00 | | 4 803.00 | 4 803.00 |
CH Prepaid expenses | 7 570.00 | | 7 570.00 | 7 570.00 |
CJ TOTAL (II) | 125 706.00 | | 125 706.00 | 125 706.00 |
CO Grand total (0 to V) | 717 984.00 | 10 828.00 | 707 156.00 | 717 984.00 |
CU Other investments | 576 385.00 | 5 000.00 | 571 385.00 | 576 385.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 145 290.00 | 145 290.00 | | 145 290.00 |
DB Share, merger, contribution premiums, etc. | 83 237.00 | 83 237.00 | | 83 237.00 |
DD Legal reserve (1) | 2 674.00 | 2 674.00 | | 2 674.00 |
DE Statutory or contractual reserves | 52 362.00 | 52 362.00 | | 52 362.00 |
DG Other reserves | 54 973.00 | 54 973.00 | | 54 973.00 |
DH Retained earnings | -129 869.00 | -142 983.00 | | -129 869.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -6 353.00 | 13 113.00 | | -6 353.00 |
DL TOTAL (I) | 202 314.00 | 208 667.00 | | 202 314.00 |
DV Miscellaneous Loans and Financial Debts (4) | 440 735.00 | 439 858.00 | | 440 735.00 |
DX Trade payables and related accounts | 19 092.00 | 23 735.00 | | 19 092.00 |
DY Tax and social security liabilities | 37 984.00 | 32 093.00 | | 37 984.00 |
EB Prepaid income (2) | 7 031.00 | 11 719.00 | | 7 031.00 |
EC TOTAL (IV) | 504 843.00 | 507 406.00 | | 504 843.00 |
EE Grand total (I to V) | 707 156.00 | 716 073.00 | | 707 156.00 |
EG Accrued income and payables due within one year | 504 843.00 | 507 406.00 | | 504 843.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 393 976.00 | | 393 976.00 | 393 976.00 |
FJ Net sales | 393 976.00 | | 393 976.00 | 393 976.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 10 531.00 | |
FQ Other income | | | 4.00 | |
FR Total operating income (I) | | | 404 511.00 | |
FW Other purchases and external expenses | | | 90 917.00 | |
FX Taxes, duties, and similar payments | | | 16 386.00 | |
FY Salaries and Wages | | | 233 519.00 | |
FZ Social Security Contributions | | | 110 468.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 376.00 | |
GE Other Expenses | | | 45.00 | |
GF Total Operating Expenses (II) | | | 451 711.00 | |
GG - OPERATING RESULT (I - II) | | | -47 200.00 | |
GL Other interest and similar income | | | 319.00 | |
GP Total financial income (V) | | | 319.00 | |
GQ Financial allocations to depreciation and provisions | | | | |
GR Interest and similar expenses | | | 3 112.00 | |
GU Total financial expenses (VI) | | | 3 112.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -2 793.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -49 993.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 4 688.00 | 4 687.00 | | 4 688.00 |
HB Exceptional income from capital transactions | 916.00 | | | 916.00 |
HD Total exceptional income (VII) | 5 603.00 | 4 687.00 | | 5 603.00 |
HE Exceptional expenses on management operations | | 30.00 | | |
HF Exceptional expenses on capital transactions | 769.00 | | | 769.00 |
HH Total exceptional expenses (VIII) | 769.00 | 30.00 | | 769.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 4 835.00 | 4 657.00 | | 4 835.00 |
HK Income tax | -38 805.00 | -43 175.00 | | -38 805.00 |
HL TOTAL REVENUE (I + III + V + VII) | 410 433.00 | 426 462.00 | | 410 433.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 416 786.00 | 413 348.00 | | 416 786.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -6 353.00 | 13 113.00 | | -6 353.00 |
