| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 28 157.00 | | 28 157.00 | 28 157.00 |
AT Other tangible assets | 6 315.00 | 5 524.00 | 792.00 | 6 315.00 |
BH Other financial assets | 960.00 | | 960.00 | 960.00 |
BJ TOTAL (I) | 264 106.00 | 5 524.00 | 258 583.00 | 264 106.00 |
BP Services in progress | 7 000.00 | | 7 000.00 | 7 000.00 |
BX Customers and related accounts | 19 071.00 | | 19 071.00 | 19 071.00 |
BZ Other receivables | 7 762.00 | | 7 762.00 | 7 762.00 |
CF Cash and cash equivalents | 6 207.00 | | 6 207.00 | 6 207.00 |
CH Prepaid expenses | 1 670.00 | | 1 670.00 | 1 670.00 |
CJ TOTAL (II) | 41 711.00 | | 41 711.00 | 41 711.00 |
CO Grand total (0 to V) | 305 817.00 | 5 524.00 | 300 294.00 | 305 817.00 |
CP Shares due in less than one year | 960.00 | | | 960.00 |
CU Other investments | 228 674.00 | | 228 674.00 | 228 674.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 200 000.00 | 200 000.00 | | 200 000.00 |
DD Legal reserve (1) | 20 000.00 | 20 000.00 | | 20 000.00 |
DH Retained earnings | 46 277.00 | 63 598.00 | | 46 277.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -6 494.00 | 2 678.00 | | -6 494.00 |
DL TOTAL (I) | 259 782.00 | 286 277.00 | | 259 782.00 |
DV Miscellaneous Loans and Financial Debts (4) | 4 723.00 | 29 971.00 | | 4 723.00 |
DX Trade payables and related accounts | 17 086.00 | 7 762.00 | | 17 086.00 |
DY Tax and social security liabilities | 11 429.00 | 19 498.00 | | 11 429.00 |
EA Other liabilities | 7 274.00 | 48 000.00 | | 7 274.00 |
EC TOTAL (IV) | 40 511.00 | 105 231.00 | | 40 511.00 |
EE Grand total (I to V) | 300 294.00 | 391 507.00 | | 300 294.00 |
EG Accrued income and payables due within one year | 40 511.00 | 105 231.00 | | 40 511.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 280 353.00 | | 280 353.00 | 280 353.00 |
FJ Net sales | 280 353.00 | | 280 353.00 | 280 353.00 |
FM Inventory production | | | | |
FO Operating subsidies | | | 2 000.00 | |
FR Total operating income (I) | | | 282 353.00 | |
FW Other purchases and external expenses | | | 130 112.00 | |
FX Taxes, duties, and similar payments | | | 730.00 | |
FY Salaries and Wages | | | 71 857.00 | |
FZ Social Security Contributions | | | 84 384.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 290.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 287 373.00 | |
GG - OPERATING RESULT (I - II) | | | -5 020.00 | |
GK Income from other securities and fixed asset receivables | | | 8.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -5 020.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 7.00 | | | 7.00 |
HD Total exceptional income (VII) | 7.00 | | | 7.00 |
HE Exceptional expenses on management operations | 61.00 | | | 61.00 |
HH Total exceptional expenses (VIII) | 61.00 | | | 61.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -54.00 | | | -54.00 |
HK Income tax | 1 420.00 | 2 987.00 | | 1 420.00 |
HL TOTAL REVENUE (I + III + V + VII) | 282 360.00 | 297 515.00 | | 282 360.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 288 854.00 | 294 837.00 | | 288 854.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -6 494.00 | 2 678.00 | | -6 494.00 |
