| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | | | | |
BJ TOTAL (I) | | | 395 216.00 | |
BX Customers and related accounts | | | 1 620.00 | |
BZ Other receivables | | | 51 825.00 | |
CF Cash and cash equivalents | | | 10 020.00 | |
CH Prepaid expenses | | | 1 290.00 | |
CJ TOTAL (II) | | | 64 755.00 | |
CO Grand total (0 to V) | | | 459 971.00 | |
CS Evaluated investments - equity method | | | | |
CU Other investments | | | 395 216.00 | |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 91 470.00 | 91 470.00 | | 91 470.00 |
DD Legal reserve (1) | 9 147.00 | 9 147.00 | | 9 147.00 |
DG Other reserves | 158 642.00 | 481 117.00 | | 158 642.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 14 685.00 | -236 760.00 | | 14 685.00 |
DL TOTAL (I) | 273 944.00 | 344 974.00 | | 273 944.00 |
DV Miscellaneous Loans and Financial Debts (4) | 28 096.00 | 1 307.00 | | 28 096.00 |
DX Trade payables and related accounts | 8 717.00 | 29 605.00 | | 8 717.00 |
DY Tax and social security liabilities | 20 304.00 | 13 542.00 | | 20 304.00 |
EA Other liabilities | 128 909.00 | 60 000.00 | | 128 909.00 |
EC TOTAL (IV) | 186 027.00 | 104 453.00 | | 186 027.00 |
EE Grand total (I to V) | 459 971.00 | 449 427.00 | | 459 971.00 |
EG Accrued income and payables due within one year | 186 027.00 | 104 453.00 | | 186 027.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | | | 101 005.00 | |
FJ Net sales | | | 101 005.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 4 755.00 | |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 105 761.00 | |
FW Other purchases and external expenses | | | 41 430.00 | |
FX Taxes, duties, and similar payments | | | 813.00 | |
FY Salaries and Wages | | | 42 305.00 | |
FZ Social Security Contributions | | | 14 837.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 107.00 | |
GE Other Expenses | | | 200.00 | |
GF Total Operating Expenses (II) | | | 99 693.00 | |
GG - OPERATING RESULT (I - II) | | | 6 068.00 | |
GJ Financial income from other securities and fixed asset receivables | | | | |
GP Total financial income (V) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 6 068.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | | 320 000.00 | | |
HH Total exceptional expenses (VIII) | | 320 000.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -320 000.00 | | |
HK Income tax | -8 617.00 | -97.00 | | -8 617.00 |
HL TOTAL REVENUE (I + III + V + VII) | 105 761.00 | 123 100.00 | | 105 761.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 91 076.00 | 359 860.00 | | 91 076.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 14 685.00 | -236 760.00 | | 14 685.00 |
