| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AJ Other Intangible Assets | 112 948.00 | 89 984.00 | 22 963.00 | 112 948.00 |
AR Technical installations, industrial equipment and tools | 6 634.00 | 5 198.00 | 1 435.00 | 6 634.00 |
AT Other tangible assets | 155 955.00 | 119 303.00 | 36 652.00 | 155 955.00 |
BH Other financial assets | 246.00 | | 246.00 | 246.00 |
BJ TOTAL (I) | 276 071.00 | 214 486.00 | 61 585.00 | 276 071.00 |
BX Customers and related accounts | 7 933.00 | | 7 933.00 | 7 933.00 |
BZ Other receivables | 1 655.00 | | 1 655.00 | 1 655.00 |
CF Cash and cash equivalents | 7 626.00 | | 7 626.00 | 7 626.00 |
CH Prepaid expenses | 179.00 | | 179.00 | 179.00 |
CJ TOTAL (II) | 17 394.00 | | 17 394.00 | 17 394.00 |
CO Grand total (0 to V) | 293 466.00 | 214 486.00 | 78 979.00 | 293 466.00 |
CU Other investments | 287.00 | | 287.00 | 287.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 622.00 | 7 622.00 | | 7 622.00 |
DD Legal reserve (1) | 762.00 | 762.00 | | 762.00 |
DE Statutory or contractual reserves | 196 286.00 | 196 286.00 | | 196 286.00 |
DH Retained earnings | -195 840.00 | -184 203.00 | | -195 840.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -8 393.00 | -11 636.00 | | -8 393.00 |
DL TOTAL (I) | 437.00 | 8 830.00 | | 437.00 |
DU Loans and Debts from Credit Institutions (3) | 53 717.00 | 62 820.00 | | 53 717.00 |
DV Miscellaneous Loans and Financial Debts (4) | 19 742.00 | 20 019.00 | | 19 742.00 |
DX Trade payables and related accounts | 4 749.00 | 3 444.00 | | 4 749.00 |
DY Tax and social security liabilities | 333.00 | 333.00 | | 333.00 |
EC TOTAL (IV) | 78 542.00 | 86 617.00 | | 78 542.00 |
EE Grand total (I to V) | 78 979.00 | 95 448.00 | | 78 979.00 |
EG Accrued income and payables due within one year | | 32 900.00 | | |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 34 125.00 | 32 900.00 | | 34 125.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 41 832.00 | | 41 832.00 | 41 832.00 |
FJ Net sales | 41 832.00 | | 41 832.00 | 41 832.00 |
FR Total operating income (I) | | | 41 832.00 | |
FW Other purchases and external expenses | | | 19 465.00 | |
FX Taxes, duties, and similar payments | | | 411.00 | |
FY Salaries and Wages | | | 6 136.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 22 960.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 48 973.00 | |
GG - OPERATING RESULT (I - II) | | | -7 140.00 | |
GL Other interest and similar income | | | 8.00 | |
GP Total financial income (V) | | | 8.00 | |
GR Interest and similar expenses | | | 1 261.00 | |
GU Total financial expenses (VI) | | | 1 261.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1 252.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -8 393.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 41 840.00 | 36 008.00 | | 41 840.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 50 233.00 | 47 644.00 | | 50 233.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -8 393.00 | -11 636.00 | | -8 393.00 |
