| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 800.00 | 800.00 | | 800.00 |
AH Goodwill | 121 959.00 | | 121 959.00 | 121 959.00 |
AJ Other Intangible Assets | 7 128.00 | 3 819.00 | 3 309.00 | 7 128.00 |
AT Other tangible assets | 52 809.00 | 46 741.00 | 6 067.00 | 52 809.00 |
BH Other financial assets | 187.00 | | 187.00 | 187.00 |
BJ TOTAL (I) | 544 573.00 | 51 360.00 | 493 213.00 | 544 573.00 |
BZ Other receivables | 83 013.00 | | 83 013.00 | 83 013.00 |
CF Cash and cash equivalents | | | | |
CH Prepaid expenses | | | | |
CJ TOTAL (II) | 83 013.00 | | 83 013.00 | 83 013.00 |
CO Grand total (0 to V) | 627 586.00 | 51 360.00 | 576 226.00 | 627 586.00 |
CP Shares due in less than one year | 187.00 | | | 187.00 |
CU Other investments | 361 690.00 | | 361 690.00 | 361 690.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 50 000.00 | 50 000.00 | | 50 000.00 |
DD Legal reserve (1) | 5 000.00 | 5 000.00 | | 5 000.00 |
DG Other reserves | 62 401.00 | 62 401.00 | | 62 401.00 |
DH Retained earnings | 321 385.00 | 409 195.00 | | 321 385.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -34 958.00 | -87 810.00 | | -34 958.00 |
DL TOTAL (I) | 403 827.00 | 438 786.00 | | 403 827.00 |
DU Loans and Debts from Credit Institutions (3) | 18 620.00 | 17 871.00 | | 18 620.00 |
DV Miscellaneous Loans and Financial Debts (4) | 735.00 | 64.00 | | 735.00 |
DX Trade payables and related accounts | 476.00 | 1 268.00 | | 476.00 |
EA Other liabilities | 152 568.00 | 106 319.00 | | 152 568.00 |
EC TOTAL (IV) | 172 399.00 | 125 521.00 | | 172 399.00 |
EE Grand total (I to V) | 576 226.00 | 564 307.00 | | 576 226.00 |
EI Including equity loans | 735.00 | | | 735.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 16 343.00 | | 16 343.00 | 16 343.00 |
FJ Net sales | 16 343.00 | | 16 343.00 | 16 343.00 |
FQ Other income | | | 268.00 | |
FR Total operating income (I) | | | 16 611.00 | |
FW Other purchases and external expenses | | | 34 134.00 | |
FX Taxes, duties, and similar payments | | | 1 095.00 | |
FY Salaries and Wages | | | 8 000.00 | |
FZ Social Security Contributions | | | 2 632.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 2 772.00 | |
GE Other Expenses | | | 988.00 | |
GF Total Operating Expenses (II) | | | 49 622.00 | |
GG - OPERATING RESULT (I - II) | | | -33 011.00 | |
GL Other interest and similar income | | | 947.00 | |
GP Total financial income (V) | | | 947.00 | |
GR Interest and similar expenses | | | 2 895.00 | |
GU Total financial expenses (VI) | | | 2 895.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1 947.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -34 958.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HF Exceptional expenses on capital transactions | | 71 118.00 | | |
HH Total exceptional expenses (VIII) | | 71 118.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -71 118.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 17 558.00 | 46 364.00 | | 17 558.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 52 516.00 | 134 174.00 | | 52 516.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -34 958.00 | -87 810.00 | | -34 958.00 |
