| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 405 000.00 | 405 000.00 | | 405 000.00 |
AT Other tangible assets | 3 263.00 | 3 263.00 | | 3 263.00 |
BJ TOTAL (I) | 408 445.00 | 408 263.00 | 182.00 | 408 445.00 |
BX Customers and related accounts | 133 769.00 | 52 018.00 | 81 751.00 | 133 769.00 |
BZ Other receivables | 6 606.00 | | 6 606.00 | 6 606.00 |
CF Cash and cash equivalents | 107 809.00 | | 107 809.00 | 107 809.00 |
CJ TOTAL (II) | 248 185.00 | 52 018.00 | 196 167.00 | 248 185.00 |
CO Grand total (0 to V) | 656 630.00 | 460 281.00 | 196 349.00 | 656 630.00 |
CR Shares due in more than one year | 62 422.00 | | | 62 422.00 |
CU Other investments | 182.00 | | 182.00 | 182.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 37 000.00 | 37 000.00 | | 37 000.00 |
DH Retained earnings | -146 332.00 | -179 359.00 | | -146 332.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 52 349.00 | 33 027.00 | | 52 349.00 |
DL TOTAL (I) | -56 982.00 | -109 332.00 | | -56 982.00 |
DU Loans and Debts from Credit Institutions (3) | 88.00 | 69.00 | | 88.00 |
DV Miscellaneous Loans and Financial Debts (4) | 219 800.00 | 279 800.00 | | 219 800.00 |
DX Trade payables and related accounts | 11 148.00 | 12 083.00 | | 11 148.00 |
DY Tax and social security liabilities | 22 295.00 | 24 083.00 | | 22 295.00 |
EC TOTAL (IV) | 253 331.00 | 316 035.00 | | 253 331.00 |
EE Grand total (I to V) | 196 349.00 | 206 703.00 | | 196 349.00 |
EG Accrued income and payables due within one year | 33 531.00 | 36 235.00 | | 33 531.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 443 747.00 | | 443 747.00 | 443 747.00 |
FJ Net sales | 443 747.00 | | 443 747.00 | 443 747.00 |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 443 748.00 | |
FW Other purchases and external expenses | | | 59 865.00 | |
FX Taxes, duties, and similar payments | | | 2 074.00 | |
GA Operating Expenses - Depreciation and Amortization | | | | |
GC Operating Expenses - Current Assets: Provisions | | | | |
GE Other Expenses | | | 329 362.00 | |
GF Total Operating Expenses (II) | | | 391 301.00 | |
GG - OPERATING RESULT (I - II) | | | 52 447.00 | |
GR Interest and similar expenses | | | 97.00 | |
GU Total financial expenses (VI) | | | 97.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -97.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 52 349.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A4 Equity method investments | 329 360.00 | 344 655.00 | | 329 360.00 |
HL TOTAL REVENUE (I + III + V + VII) | 443 748.00 | 451 551.00 | | 443 748.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 391 398.00 | 418 523.00 | | 391 398.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 52 349.00 | 33 027.00 | | 52 349.00 |
