| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 4 296.00 | 2 442.00 | 1 854.00 | 4 296.00 |
AT Other tangible assets | 35 449.00 | 15 378.00 | 20 071.00 | 35 449.00 |
BH Other financial assets | 108.00 | | 108.00 | 108.00 |
BJ TOTAL (I) | 39 852.00 | 17 819.00 | 22 033.00 | 39 852.00 |
BX Customers and related accounts | 19 809.00 | | 19 809.00 | 19 809.00 |
BZ Other receivables | 3 537.00 | | 3 537.00 | 3 537.00 |
CD Marketable securities | 202 641.00 | | 202 641.00 | 202 641.00 |
CF Cash and cash equivalents | 25 196.00 | | 25 196.00 | 25 196.00 |
CH Prepaid expenses | 348.00 | | 348.00 | 348.00 |
CJ TOTAL (II) | 251 532.00 | | 251 532.00 | 251 532.00 |
CO Grand total (0 to V) | 291 384.00 | 17 819.00 | 273 565.00 | 291 384.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 000.00 | 2 000.00 | | 2 000.00 |
DD Legal reserve (1) | 200.00 | 200.00 | | 200.00 |
DG Other reserves | 266 235.00 | 266 235.00 | | 266 235.00 |
DH Retained earnings | -488.00 | | | -488.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -21 335.00 | -488.00 | | -21 335.00 |
DL TOTAL (I) | 246 611.00 | 267 947.00 | | 246 611.00 |
DV Miscellaneous Loans and Financial Debts (4) | 406.00 | 2 069.00 | | 406.00 |
DX Trade payables and related accounts | 1 742.00 | 1 566.00 | | 1 742.00 |
DY Tax and social security liabilities | 24 805.00 | 25 714.00 | | 24 805.00 |
EC TOTAL (IV) | 26 953.00 | 29 349.00 | | 26 953.00 |
EE Grand total (I to V) | 273 565.00 | 297 296.00 | | 273 565.00 |
EI Including equity loans | 406.00 | | | 406.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 201 898.00 | | 201 898.00 | 201 898.00 |
FJ Net sales | 201 898.00 | | 201 898.00 | 201 898.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 2 143.00 | |
FQ Other income | | | 11.00 | |
FR Total operating income (I) | | | 204 052.00 | |
FW Other purchases and external expenses | | | 45 394.00 | |
FX Taxes, duties, and similar payments | | | 7 554.00 | |
FY Salaries and Wages | | | 118 543.00 | |
FZ Social Security Contributions | | | 46 107.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 7 187.00 | |
GE Other Expenses | | | 26.00 | |
GF Total Operating Expenses (II) | | | 224 812.00 | |
GG - OPERATING RESULT (I - II) | | | -20 760.00 | |
GL Other interest and similar income | | | 344.00 | |
GP Total financial income (V) | | | 344.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 344.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -20 416.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | | 5 659.00 | | |
HD Total exceptional income (VII) | | 5 659.00 | | |
HE Exceptional expenses on management operations | 919.00 | | | 919.00 |
HH Total exceptional expenses (VIII) | 919.00 | | | 919.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -919.00 | 5 659.00 | | -919.00 |
HL TOTAL REVENUE (I + III + V + VII) | 204 395.00 | 221 513.00 | | 204 395.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 225 731.00 | 222 001.00 | | 225 731.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -21 335.00 | -488.00 | | -21 335.00 |
