| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 1 448.00 | 1 448.00 | | 1 448.00 |
AJ Other Intangible Assets | 168 210.00 | 123 015.00 | 45 195.00 | 168 210.00 |
AT Other tangible assets | 38 844.00 | 38 841.00 | 2.00 | 38 844.00 |
BH Other financial assets | 156.00 | | 156.00 | 156.00 |
BJ TOTAL (I) | 208 757.00 | 163 304.00 | 45 453.00 | 208 757.00 |
BX Customers and related accounts | 47 901.00 | 25 913.00 | 21 989.00 | 47 901.00 |
BZ Other receivables | 1 751.00 | | 1 751.00 | 1 751.00 |
CF Cash and cash equivalents | 338.00 | | 338.00 | 338.00 |
CH Prepaid expenses | 224.00 | | 224.00 | 224.00 |
CJ TOTAL (II) | 50 214.00 | 25 913.00 | 24 302.00 | 50 214.00 |
CO Grand total (0 to V) | 258 972.00 | 189 217.00 | 69 755.00 | 258 972.00 |
CU Other investments | 100.00 | | 100.00 | 100.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 671.00 | 10 671.00 | | 10 671.00 |
DD Legal reserve (1) | 1 067.00 | 1 067.00 | | 1 067.00 |
DE Statutory or contractual reserves | 46 653.00 | 96 917.00 | | 46 653.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -12 950.00 | -50 264.00 | | -12 950.00 |
DL TOTAL (I) | 45 442.00 | 58 392.00 | | 45 442.00 |
DV Miscellaneous Loans and Financial Debts (4) | 20 947.00 | 14 176.00 | | 20 947.00 |
DX Trade payables and related accounts | 3 366.00 | 4 552.00 | | 3 366.00 |
DY Tax and social security liabilities | | 14.00 | | |
EC TOTAL (IV) | 24 313.00 | 18 741.00 | | 24 313.00 |
EE Grand total (I to V) | 69 755.00 | 77 134.00 | | 69 755.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 5 655.00 | | 5 655.00 | 5 655.00 |
FJ Net sales | 5 655.00 | | 5 655.00 | 5 655.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | | |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 5 656.00 | |
FW Other purchases and external expenses | | | 6 248.00 | |
FX Taxes, duties, and similar payments | | | 4 762.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 8 272.00 | |
GC Operating Expenses - Current Assets: Provisions | | | | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 19 282.00 | |
GG - OPERATING RESULT (I - II) | | | -13 626.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -13 626.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 676.00 | | | 676.00 |
HD Total exceptional income (VII) | 676.00 | | | 676.00 |
HE Exceptional expenses on management operations | | 15 000.00 | | |
HH Total exceptional expenses (VIII) | | 15 000.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | 676.00 | -15 000.00 | | 676.00 |
HL TOTAL REVENUE (I + III + V + VII) | 6 331.00 | 13 574.00 | | 6 331.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 19 282.00 | 63 837.00 | | 19 282.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -12 950.00 | -50 264.00 | | -12 950.00 |
