| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 158 704.00 | 59 668.00 | 99 036.00 | 158 704.00 |
BJ TOTAL (I) | 158 745.00 | 59 668.00 | 99 077.00 | 158 745.00 |
BX Customers and related accounts | 9 479.00 | | 9 479.00 | 9 479.00 |
BZ Other receivables | 397.00 | | 397.00 | 397.00 |
CF Cash and cash equivalents | | | | |
CJ TOTAL (II) | 9 876.00 | | 9 876.00 | 9 876.00 |
CO Grand total (0 to V) | 168 621.00 | 59 668.00 | 108 952.00 | 168 621.00 |
CU Other investments | 41.00 | | 41.00 | 41.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 5 000.00 | 5 000.00 | | 5 000.00 |
DH Retained earnings | -27 232.00 | -23 781.00 | | -27 232.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -1 953.00 | -3 451.00 | | -1 953.00 |
DK Regulated provisions | 39 779.00 | 34 489.00 | | 39 779.00 |
DL TOTAL (I) | 15 594.00 | 12 256.00 | | 15 594.00 |
DU Loans and Debts from Credit Institutions (3) | 74 488.00 | 88 439.00 | | 74 488.00 |
DV Miscellaneous Loans and Financial Debts (4) | 17 943.00 | 18 019.00 | | 17 943.00 |
DX Trade payables and related accounts | 927.00 | 900.00 | | 927.00 |
EC TOTAL (IV) | 93 359.00 | 107 358.00 | | 93 359.00 |
EE Grand total (I to V) | 108 952.00 | 119 614.00 | | 108 952.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | 15 207.00 | | 15 207.00 | 15 207.00 |
FJ Net sales | 15 207.00 | | 15 207.00 | 15 207.00 |
FR Total operating income (I) | | | 15 207.00 | |
FW Other purchases and external expenses | | | 2 522.00 | |
FX Taxes, duties, and similar payments | | | 283.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 7 935.00 | |
GF Total Operating Expenses (II) | | | 10 740.00 | |
GG - OPERATING RESULT (I - II) | | | 4 466.00 | |
GP Total financial income (V) | | | 1.00 | |
GR Interest and similar expenses | | | 1 130.00 | |
GU Total financial expenses (VI) | | | 1 130.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1 129.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 3 337.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 5 290.00 | 5 290.00 | | 5 290.00 |
HH Total exceptional expenses (VIII) | 5 290.00 | 5 290.00 | | 5 290.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -5 290.00 | -5 290.00 | | -5 290.00 |
HL TOTAL REVENUE (I + III + V + VII) | 15 207.00 | 18 632.00 | | 15 207.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 17 160.00 | 22 083.00 | | 17 160.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -1 953.00 | -3 451.00 | | -1 953.00 |
