| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 45 000.00 | | 45 000.00 | 45 000.00 |
AJ Other Intangible Assets | 300 421.00 | | 300 421.00 | 300 421.00 |
AR Technical installations, industrial equipment and tools | 15 293.00 | 1 441.00 | 13 852.00 | 15 293.00 |
AT Other tangible assets | 272 734.00 | 16 583.00 | 256 151.00 | 272 734.00 |
BD Other fixed assets | 40.00 | | 40.00 | 40.00 |
BH Other financial assets | 4 650.00 | | 4 650.00 | 4 650.00 |
BJ TOTAL (I) | 638 289.00 | 18 024.00 | 620 265.00 | 638 289.00 |
BL Raw materials, supplies | 2 618.00 | | 2 618.00 | 2 618.00 |
BT Goods | 13 807.00 | | 13 807.00 | 13 807.00 |
BZ Other receivables | 362 770.00 | | 362 770.00 | 362 770.00 |
CF Cash and cash equivalents | 66 265.00 | | 66 265.00 | 66 265.00 |
CJ TOTAL (II) | 445 461.00 | | 445 461.00 | 445 461.00 |
CO Grand total (0 to V) | 1 083 749.00 | 18 024.00 | 1 065 725.00 | 1 083 749.00 |
CU Other investments | 150.00 | | 150.00 | 150.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 900 000.00 | | | 900 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -40 824.00 | | | -40 824.00 |
DL TOTAL (I) | 859 176.00 | | | 859 176.00 |
DU Loans and Debts from Credit Institutions (3) | 138 120.00 | | | 138 120.00 |
DV Miscellaneous Loans and Financial Debts (4) | 52 365.00 | | | 52 365.00 |
DX Trade payables and related accounts | 13 270.00 | | | 13 270.00 |
DY Tax and social security liabilities | 2 795.00 | | | 2 795.00 |
EC TOTAL (IV) | 206 549.00 | | | 206 549.00 |
EE Grand total (I to V) | 1 065 725.00 | | | 1 065 725.00 |
EG Accrued income and payables due within one year | 89 051.00 | | | 89 051.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 182 912.00 | | 182 912.00 | 182 912.00 |
FG Production sold - services | 27 333.00 | | 27 333.00 | 27 333.00 |
FJ Net sales | 210 245.00 | | 210 245.00 | 210 245.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 2 489.00 | |
FQ Other income | | | 8.00 | |
FR Total operating income (I) | | | 212 742.00 | |
FS Purchases of goods (including customs duties) | | | 97 555.00 | |
FT Inventory change (goods) | | | -10 652.00 | |
FU Purchases of raw materials and other supplies | | | 3 242.00 | |
FV Inventory change (raw materials and supplies) | | | -2 618.00 | |
FW Other purchases and external expenses | | | 137 683.00 | |
FX Taxes, duties, and similar payments | | | 10 610.00 | |
FY Salaries and Wages | | | 14 576.00 | |
FZ Social Security Contributions | | | 3 011.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 18 248.00 | |
GE Other Expenses | | | 10.00 | |
GF Total Operating Expenses (II) | | | 271 662.00 | |
GG - OPERATING RESULT (I - II) | | | -58 919.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 3 518.00 | |
GL Other interest and similar income | | | 28.00 | |
GP Total financial income (V) | | | 3 546.00 | |
GR Interest and similar expenses | | | 1 222.00 | |
GU Total financial expenses (VI) | | | 1 222.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 2 324.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -56 595.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 926.00 | | | 926.00 |
HB Exceptional income from capital transactions | 927 724.00 | | | 927 724.00 |
HD Total exceptional income (VII) | 928 650.00 | | | 928 650.00 |
HE Exceptional expenses on management operations | 80.00 | | | 80.00 |
HF Exceptional expenses on capital transactions | 912 799.00 | | | 912 799.00 |
HH Total exceptional expenses (VIII) | 912 879.00 | | | 912 879.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 15 771.00 | | | 15 771.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 144 938.00 | | | 1 144 938.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 185 763.00 | | | 1 185 763.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -40 824.00 | | | -40 824.00 |
