| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 14 972.00 | 14 972.00 | | 14 972.00 |
AP Buildings | 57 260.00 | 56 358.00 | 902.00 | 57 260.00 |
AT Other tangible assets | 105 835.00 | 82 400.00 | 23 435.00 | 105 835.00 |
BD Other fixed assets | 800.00 | | 800.00 | 800.00 |
BH Other financial assets | 1 330.00 | | 1 330.00 | 1 330.00 |
BJ TOTAL (I) | 184 498.00 | 153 730.00 | 30 768.00 | 184 498.00 |
BT Goods | 265 358.00 | | 265 358.00 | 265 358.00 |
BX Customers and related accounts | 682.00 | | 682.00 | 682.00 |
BZ Other receivables | 154 828.00 | | 154 828.00 | 154 828.00 |
CD Marketable securities | 3 834.00 | | 3 834.00 | 3 834.00 |
CF Cash and cash equivalents | 101 517.00 | | 101 517.00 | 101 517.00 |
CH Prepaid expenses | 227.00 | | 227.00 | 227.00 |
CJ TOTAL (II) | 526 446.00 | | 526 446.00 | 526 446.00 |
CO Grand total (0 to V) | 710 945.00 | 153 730.00 | 557 214.00 | 710 945.00 |
CP Shares due in less than one year | 1 330.00 | | | 1 330.00 |
CU Other investments | 4 300.00 | | 4 300.00 | 4 300.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 39 000.00 | 39 000.00 | | 39 000.00 |
DD Legal reserve (1) | 3 900.00 | 3 900.00 | | 3 900.00 |
DG Other reserves | 459 780.00 | 513 933.00 | | 459 780.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -13 261.00 | -54 153.00 | | -13 261.00 |
DL TOTAL (I) | 489 419.00 | 502 680.00 | | 489 419.00 |
DV Miscellaneous Loans and Financial Debts (4) | 64 088.00 | 173 306.00 | | 64 088.00 |
DX Trade payables and related accounts | 1 637.00 | 1 598.00 | | 1 637.00 |
DY Tax and social security liabilities | 2 070.00 | 3 677.00 | | 2 070.00 |
EC TOTAL (IV) | 67 795.00 | 178 581.00 | | 67 795.00 |
EE Grand total (I to V) | 557 214.00 | 681 261.00 | | 557 214.00 |
EG Accrued income and payables due within one year | 67 795.00 | 178 581.00 | | 67 795.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 16 390.00 | | 16 390.00 | 16 390.00 |
FJ Net sales | 16 390.00 | | 16 390.00 | 16 390.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | | |
FR Total operating income (I) | | | 16 390.00 | |
FW Other purchases and external expenses | | | 20 214.00 | |
FX Taxes, duties, and similar payments | | | 2 169.00 | |
FY Salaries and Wages | | | | |
FZ Social Security Contributions | | | | |
GA Operating Expenses - Depreciation and Amortization | | | 11 936.00 | |
GF Total Operating Expenses (II) | | | 34 319.00 | |
GG - OPERATING RESULT (I - II) | | | -17 929.00 | |
GL Other interest and similar income | | | 5 502.00 | |
GP Total financial income (V) | | | 5 502.00 | |
GR Interest and similar expenses | | | 904.00 | |
GU Total financial expenses (VI) | | | 904.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 4 598.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -13 331.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | | 22 533.00 | | |
HA Exceptional income from management transactions | 70.00 | 13 612.00 | | 70.00 |
HD Total exceptional income (VII) | 70.00 | 13 612.00 | | 70.00 |
HE Exceptional expenses on management operations | | 9 680.00 | | |
HH Total exceptional expenses (VIII) | | 9 680.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | 70.00 | 3 932.00 | | 70.00 |
HL TOTAL REVENUE (I + III + V + VII) | 21 962.00 | 54 005.00 | | 21 962.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 35 223.00 | 108 158.00 | | 35 223.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -13 261.00 | -54 153.00 | | -13 261.00 |
