| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 232.00 | 93.00 | 139.00 | 232.00 |
AT Other tangible assets | 765 694.00 | 298 103.00 | 467 591.00 | 765 694.00 |
BH Other financial assets | 28 000.00 | | 28 000.00 | 28 000.00 |
BJ TOTAL (I) | 793 967.00 | 298 196.00 | 495 770.00 | 793 967.00 |
BX Customers and related accounts | 4 431.00 | | 4 431.00 | 4 431.00 |
BZ Other receivables | 6 124.00 | | 6 124.00 | 6 124.00 |
CF Cash and cash equivalents | 90 671.00 | | 90 671.00 | 90 671.00 |
CH Prepaid expenses | | | | |
CJ TOTAL (II) | 101 227.00 | | 101 227.00 | 101 227.00 |
CO Grand total (0 to V) | 895 195.00 | 298 196.00 | 596 998.00 | 895 195.00 |
CU Other investments | 40.00 | | 40.00 | 40.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 3 000.00 | 3 000.00 | | 3 000.00 |
DD Legal reserve (1) | 300.00 | 300.00 | | 300.00 |
DH Retained earnings | 18 323.00 | 4 972.00 | | 18 323.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 5 771.00 | 13 350.00 | | 5 771.00 |
DL TOTAL (I) | 27 394.00 | 21 623.00 | | 27 394.00 |
DU Loans and Debts from Credit Institutions (3) | 507 262.00 | 563 819.00 | | 507 262.00 |
DV Miscellaneous Loans and Financial Debts (4) | 270.00 | 270.00 | | 270.00 |
DX Trade payables and related accounts | 33 053.00 | 3 706.00 | | 33 053.00 |
DY Tax and social security liabilities | 1 018.00 | 929.00 | | 1 018.00 |
EA Other liabilities | 28 000.00 | 28 000.00 | | 28 000.00 |
EC TOTAL (IV) | 569 604.00 | 596 725.00 | | 569 604.00 |
EE Grand total (I to V) | 596 998.00 | 618 348.00 | | 596 998.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | 129 935.00 | | 129 935.00 | 129 935.00 |
FJ Net sales | 129 935.00 | | 129 935.00 | 129 935.00 |
FR Total operating income (I) | | | 129 935.00 | |
FW Other purchases and external expenses | | | 63 029.00 | |
FX Taxes, duties, and similar payments | | | 2 710.00 | |
FY Salaries and Wages | | | 2 400.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 41 958.00 | |
GF Total Operating Expenses (II) | | | 110 098.00 | |
GG - OPERATING RESULT (I - II) | | | 19 837.00 | |
GR Interest and similar expenses | | | 13 048.00 | |
GU Total financial expenses (VI) | | | 13 048.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -13 048.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 6 789.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 1 018.00 | 882.00 | | 1 018.00 |
HL TOTAL REVENUE (I + III + V + VII) | 129 936.00 | 136 593.00 | | 129 936.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 124 165.00 | 123 243.00 | | 124 165.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 5 771.00 | 13 350.00 | | 5 771.00 |
