| |
| 1 - Assets (balance sheet) | Gross amount N | Amortization year N | Net year N | Net year N-1 |
A1 ASSETS - Investments | | | 5 579 373.00 | |
A4 Equity method investments | | | 141 730.00 | |
BJ TOTAL (I) | | | 16 253 004.00 | |
BX Customers and related accounts | | | 1 389 092.00 | |
BZ Other receivables | | | 1 637 352.00 | |
CF Cash and cash equivalents | | | 3 900 806.00 | |
CJ TOTAL (II) | | | 7 021 720.00 | |
CO Grand total (0 to V) | | | 23 274 724.00 | |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 355 075.00 | | | 355 075.00 |
DB Share, merger, contribution premiums, etc. | 8 699 165.00 | | | 8 699 165.00 |
DD Legal reserve (1) | 2 159 542.00 | | | 2 159 542.00 |
DL TOTAL (I) | 10 192 428.00 | | | 10 192 428.00 |
DR TOTAL (IV) | 312 413.00 | | | 312 413.00 |
DV Miscellaneous Loans and Financial Debts (4) | 10 567 814.00 | | | 10 567 814.00 |
DX Trade payables and related accounts | 1 473 770.00 | | | 1 473 770.00 |
EA Other liabilities | 728 299.00 | | | 728 299.00 |
EC TOTAL (IV) | 12 769 883.00 | | | 12 769 883.00 |
EE Grand total (I to V) | 23 274 724.00 | | | 23 274 724.00 |
P2 LIABILITIES - Gross Technical Reserves | 1 021 354.00 | | | 1 021 354.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FJ Net sales | | | 15 614 982.00 | |
FQ Other income | | | 2 624 325.00 | |
FR Total operating income (I) | | | 18 239 306.00 | |
FW Other purchases and external expenses | | | -4 157 729.00 | |
FX Taxes, duties, and similar payments | | | -390 017.00 | |
FZ Social Security Contributions | | | -6 774 325.00 | |
GA Operating Expenses - Depreciation and Amortization | | | -740 492.00 | |
GE Other Expenses | | | -121 575.00 | |
GF Total Operating Expenses (II) | | | -16 973 523.00 | |
GG - OPERATING RESULT (I - II) | | | 1 265 783.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -2 341 656.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -1 075 872.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | -388 370.00 | | | -388 370.00 |
HK Income tax | 437 483.00 | | | 437 483.00 |
R4 Income statement - Result for the financial year | 5 405.00 | | | 5 405.00 |
R5 Net income of consolidated companies | -1 026 759.00 | | | -1 026 759.00 |
R6 Group Income (Consolidated Net Income) | -1 021 354.00 | | | -1 021 354.00 |
R8 Net income, group share (parent company share) | -1 021 354.00 | | | -1 021 354.00 |