| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 17 500.00 | 14 738.00 | 2 761.00 | 17 500.00 |
AH Goodwill | 120 000.00 | | 120 000.00 | 120 000.00 |
AT Other tangible assets | 103 630.00 | 64 318.00 | 39 311.00 | 103 630.00 |
BH Other financial assets | 3 200.00 | | 3 200.00 | 3 200.00 |
BJ TOTAL (I) | 244 330.00 | 79 057.00 | 165 273.00 | 244 330.00 |
BT Goods | 6 325.00 | | 6 325.00 | 6 325.00 |
BX Customers and related accounts | 31.00 | | 31.00 | 31.00 |
BZ Other receivables | 279.00 | | 279.00 | 279.00 |
CF Cash and cash equivalents | 6 020.00 | | 6 020.00 | 6 020.00 |
CH Prepaid expenses | 48.00 | | 48.00 | 48.00 |
CJ TOTAL (II) | 12 704.00 | | 12 704.00 | 12 704.00 |
CO Grand total (0 to V) | 257 034.00 | 79 057.00 | 177 977.00 | 257 034.00 |
CP Shares due in less than one year | 3 200.00 | | | 3 200.00 |
| |
| 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 |
DD Legal reserve (1) | 500.00 | 500.00 | | 500.00 |
DH Retained earnings | -7 712.00 | 4 862.00 | | -7 712.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -16 585.00 | -12 575.00 | | -16 585.00 |
DL TOTAL (I) | -18 797.00 | -2 212.00 | | -18 797.00 |
DU Loans and Debts from Credit Institutions (3) | 116 375.00 | 140 839.00 | | 116 375.00 |
DV Miscellaneous Loans and Financial Debts (4) | 65 523.00 | 61 446.00 | | 65 523.00 |
DX Trade payables and related accounts | 12 000.00 | 11 451.00 | | 12 000.00 |
DY Tax and social security liabilities | 2 876.00 | 4 022.00 | | 2 876.00 |
EC TOTAL (IV) | 196 775.00 | 217 759.00 | | 196 775.00 |
EE Grand total (I to V) | 177 977.00 | 215 547.00 | | 177 977.00 |
EG Accrued income and payables due within one year | 99 865.00 | 126 299.00 | | 99 865.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 65 372.00 | | 65 372.00 | 65 372.00 |
FJ Net sales | 65 372.00 | | 65 372.00 | 65 372.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 3 354.00 | |
FR Total operating income (I) | | | 68 726.00 | |
FS Purchases of goods (including customs duties) | | | 21 617.00 | |
FT Inventory change (goods) | | | 9 130.00 | |
FW Other purchases and external expenses | | | 19 902.00 | |
FX Taxes, duties, and similar payments | | | 452.00 | |
FY Salaries and Wages | | | 13 470.00 | |
FZ Social Security Contributions | | | 1 718.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 18 769.00 | |
GF Total Operating Expenses (II) | | | 85 059.00 | |
GG - OPERATING RESULT (I - II) | | | -16 332.00 | |
GR Interest and similar expenses | | | 2 090.00 | |
GU Total financial expenses (VI) | | | 2 090.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -2 090.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -18 423.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 1 843.00 | 976.00 | | 1 843.00 |
HD Total exceptional income (VII) | 1 843.00 | 976.00 | | 1 843.00 |
HE Exceptional expenses on management operations | 5.00 | 1 606.00 | | 5.00 |
HH Total exceptional expenses (VIII) | 5.00 | 1 606.00 | | 5.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 1 837.00 | -630.00 | | 1 837.00 |
HL TOTAL REVENUE (I + III + V + VII) | 70 569.00 | 121 735.00 | | 70 569.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 87 154.00 | 134 310.00 | | 87 154.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -16 585.00 | -12 575.00 | | -16 585.00 |
