| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 76 225.00 | | 76 225.00 | 76 225.00 |
AP Buildings | 43 164.00 | 39 714.00 | 3 450.00 | 43 164.00 |
AR Technical installations, industrial equipment and tools | 1 066.00 | 1 066.00 | | 1 066.00 |
AT Other tangible assets | 194 315.00 | 180 714.00 | 13 601.00 | 194 315.00 |
BH Other financial assets | 18 475.00 | | 18 475.00 | 18 475.00 |
BJ TOTAL (I) | 333 245.00 | 221 494.00 | 111 751.00 | 333 245.00 |
BX Customers and related accounts | 19 302.00 | | 19 302.00 | 19 302.00 |
BZ Other receivables | 5 854.00 | | 5 854.00 | 5 854.00 |
CF Cash and cash equivalents | 8 931.00 | | 8 931.00 | 8 931.00 |
CJ TOTAL (II) | 34 087.00 | | 34 087.00 | 34 087.00 |
CO Grand total (0 to V) | 367 332.00 | 221 494.00 | 145 839.00 | 367 332.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 625.00 | 7 625.00 | | 7 625.00 |
DD Legal reserve (1) | 763.00 | 763.00 | | 763.00 |
DG Other reserves | 131 079.00 | 131 079.00 | | 131 079.00 |
DH Retained earnings | -26 596.00 | | | -26 596.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -5 875.00 | -26 596.00 | | -5 875.00 |
DL TOTAL (I) | 106 995.00 | 112 870.00 | | 106 995.00 |
DV Miscellaneous Loans and Financial Debts (4) | 22 095.00 | 22 941.00 | | 22 095.00 |
DX Trade payables and related accounts | 7 818.00 | 15 356.00 | | 7 818.00 |
DY Tax and social security liabilities | 8 931.00 | 10 299.00 | | 8 931.00 |
EA Other liabilities | | 2 690.00 | | |
EC TOTAL (IV) | 38 843.00 | 51 287.00 | | 38 843.00 |
EE Grand total (I to V) | 145 839.00 | 164 157.00 | | 145 839.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 116 746.00 | | 116 746.00 | 116 746.00 |
FJ Net sales | 116 746.00 | | 116 746.00 | 116 746.00 |
FQ Other income | | | 290.00 | |
FR Total operating income (I) | | | 117 036.00 | |
FW Other purchases and external expenses | | | 88 568.00 | |
FX Taxes, duties, and similar payments | | | 18 060.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 14 653.00 | |
GE Other Expenses | | | 1 629.00 | |
GF Total Operating Expenses (II) | | | 122 911.00 | |
GG - OPERATING RESULT (I - II) | | | -5 875.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -5 875.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 117 036.00 | 110 129.00 | | 117 036.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 122 911.00 | 136 725.00 | | 122 911.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -5 875.00 | -26 596.00 | | -5 875.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 22 095.00 | 22 095.00 | | 22 095.00 |
8B Suppliers and Related Accounts | 7 818.00 | 7 818.00 | | 7 818.00 |
VQ Other Taxes, Duties, and Similar Debts | 8 931.00 | 8 931.00 | | 8 931.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 43 632.00 | 25 156.00 | 18 475.00 | 43 632.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 38 843.00 | 38 843.00 | | 38 843.00 |
