| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | | | 31.00 | |
BD Other fixed assets | | | 10.00 | |
BJ TOTAL (I) | | | 438 444.00 | |
BV Advances and down payments on orders | | | | |
BX Customers and related accounts | | | | |
BZ Other receivables | | | 284 917.00 | |
CD Marketable securities | | | 49 417.00 | |
CF Cash and cash equivalents | | | 338 343.00 | |
CH Prepaid expenses | | | 370.00 | |
CJ TOTAL (II) | | | 673 047.00 | |
CO Grand total (0 to V) | | | 1 111 491.00 | |
CS Evaluated investments - equity method | | | 438 403.00 | |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 531 000.00 | 1 531 000.00 | | 1 531 000.00 |
DD Legal reserve (1) | 21 811.00 | 21 811.00 | | 21 811.00 |
DG Other reserves | 414 409.00 | 414 409.00 | | 414 409.00 |
DH Retained earnings | -470 522.00 | | | -470 522.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -473 153.00 | -470 522.00 | | -473 153.00 |
DL TOTAL (I) | 1 023 545.00 | 1 496 698.00 | | 1 023 545.00 |
DU Loans and Debts from Credit Institutions (3) | 78 275.00 | 93 615.00 | | 78 275.00 |
DV Miscellaneous Loans and Financial Debts (4) | 10.00 | 433.00 | | 10.00 |
DX Trade payables and related accounts | 50.00 | 3 057.00 | | 50.00 |
DY Tax and social security liabilities | 9 611.00 | 10 953.00 | | 9 611.00 |
EC TOTAL (IV) | 87 946.00 | 108 058.00 | | 87 946.00 |
EE Grand total (I to V) | 1 111 491.00 | 1 604 756.00 | | 1 111 491.00 |
EI Including equity loans | 10.00 | | | 10.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | | | 67 961.00 | |
FJ Net sales | | | 67 961.00 | |
FR Total operating income (I) | | | 67 962.00 | |
FW Other purchases and external expenses | | | 2 081.00 | |
FX Taxes, duties, and similar payments | | | 541.00 | |
FY Salaries and Wages | | | 48 578.00 | |
FZ Social Security Contributions | | | 16 106.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 100.00 | |
GE Other Expenses | | | 8.00 | |
GF Total Operating Expenses (II) | | | 67 415.00 | |
GG - OPERATING RESULT (I - II) | | | 547.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 42.00 | |
GK Income from other securities and fixed asset receivables | | | 90 000.00 | |
GL Other interest and similar income | | | 6 238.00 | |
GP Total financial income (V) | | | 96 280.00 | |
GQ Financial allocations to depreciation and provisions | | | 568 697.00 | |
GR Interest and similar expenses | | | 1 283.00 | |
GU Total financial expenses (VI) | | | 569 980.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -473 700.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -473 153.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 164 242.00 | 146 884.00 | | 164 242.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 637 395.00 | 617 406.00 | | 637 395.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -473 153.00 | -470 522.00 | | -473 153.00 |
