| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AJ Other Intangible Assets | 4 475.00 | | 4 475.00 | 4 475.00 |
BH Other financial assets | 2 184 243.00 | | 2 184 243.00 | 2 184 243.00 |
BJ TOTAL (I) | 2 188 718.00 | | 2 188 718.00 | 2 188 718.00 |
BL Raw materials, supplies | 96 984.00 | | 96 984.00 | 96 984.00 |
BX Customers and related accounts | 515 288.00 | | 515 288.00 | 515 288.00 |
BZ Other receivables | 39 417.00 | | 39 417.00 | 39 417.00 |
CF Cash and cash equivalents | 11 128.00 | | 11 128.00 | 11 128.00 |
CH Prepaid expenses | 303 961.00 | | 303 961.00 | 303 961.00 |
CJ TOTAL (II) | 966 778.00 | | 966 778.00 | 966 778.00 |
CN Currency translation adjustments (V) | 5 366.00 | | 5 366.00 | 5 366.00 |
CO Grand total (0 to V) | 3 160 862.00 | | 3 160 862.00 | 3 160 862.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 200 500.00 | 1 200 500.00 | | 1 200 500.00 |
DH Retained earnings | -812 318.00 | -603 283.00 | | -812 318.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -279 405.00 | -209 035.00 | | -279 405.00 |
DL TOTAL (I) | 108 777.00 | 388 182.00 | | 108 777.00 |
DP Provisions for Risks | 5 366.00 | 1 189.00 | | 5 366.00 |
DQ Provisions for Expenses | 291 668.00 | 125 000.00 | | 291 668.00 |
DR TOTAL (IV) | 297 034.00 | 126 189.00 | | 297 034.00 |
DU Loans and Debts from Credit Institutions (3) | 307.00 | 548.00 | | 307.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 698 258.00 | 1 906 688.00 | | 1 698 258.00 |
DX Trade payables and related accounts | 368 022.00 | 262 021.00 | | 368 022.00 |
DY Tax and social security liabilities | 43 952.00 | 43 922.00 | | 43 952.00 |
EB Prepaid income (2) | 380 315.00 | 386 234.00 | | 380 315.00 |
EC TOTAL (IV) | 2 490 853.00 | 2 599 413.00 | | 2 490 853.00 |
ED (V) | 264 197.00 | 147 447.00 | | 264 197.00 |
EE Grand total (I to V) | 3 160 862.00 | 3 261 231.00 | | 3 160 862.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 5 065 014.00 | | 5 065 014.00 | 5 065 014.00 |
FJ Net sales | 5 065 014.00 | | 5 065 014.00 | 5 065 014.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | | |
FQ Other income | | | 1 457.00 | |
FR Total operating income (I) | | | 5 066 471.00 | |
FV Inventory change (raw materials and supplies) | | | 32 123.00 | |
FW Other purchases and external expenses | | | 5 143 206.00 | |
FX Taxes, duties, and similar payments | | | 2 719.00 | |
GA Operating Expenses - Depreciation and Amortization | | | | |
GD Operating Expenses - Contingencies and Expenses: Provisions | | | 166 668.00 | |
GE Other Expenses | | | 9 948.00 | |
GF Total Operating Expenses (II) | | | 5 354 663.00 | |
GG - OPERATING RESULT (I - II) | | | -288 193.00 | |
GK Income from other securities and fixed asset receivables | | | 224 574.00 | |
GL Other interest and similar income | | | 3 571.00 | |
GN Positive exchange differences | | | 144 114.00 | |
GP Total financial income (V) | | | 36 615.00 | |
GQ Financial allocations to depreciation and provisions | | | 1 189.00 | |
GR Interest and similar expenses | | | 331 656.00 | |
GS Negative differences of foreign exchange | | | 1 529 998.00 | |
GU Total financial expenses (VI) | | | 32 479.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 4 135.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -284 057.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 13 807.00 | 2 126.00 | | 13 807.00 |
HB Exceptional income from capital transactions | | 22 018 000.00 | | |
HC Reversals of provisions and transfers of expenses | | 18 848 817.00 | | |
HD Total exceptional income (VII) | 13 807.00 | 40 868 943.00 | | 13 807.00 |
HE Exceptional expenses on management operations | 40.00 | 1 381.00 | | 40.00 |
HF Exceptional expenses on capital transactions | | 39 182 268.00 | | |
HG Exceptional depreciation and provisions | | 34 942.00 | | |
HH Total exceptional expenses (VIII) | 40.00 | 39 218 591.00 | | 40.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 13 767.00 | 1 650 352.00 | | 13 767.00 |
HK Income tax | 9 115.00 | 10 849.00 | | 9 115.00 |
HL TOTAL REVENUE (I + III + V + VII) | 5 116 893.00 | 46 901 061.00 | | 5 116 893.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 5 396 298.00 | 47 110 096.00 | | 5 396 298.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -279 405.00 | -209 035.00 | | -279 405.00 |
