| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | | | | |
AT Other tangible assets | | | 105 533.00 | |
BB Receivables related to investments | | | 94 818.00 | |
BH Other financial assets | | | 760.00 | |
BJ TOTAL (I) | | | 205 012.00 | |
BZ Other receivables | | | 117 568.00 | |
CF Cash and cash equivalents | | | 55 763.00 | |
CH Prepaid expenses | | | 938.00 | |
CJ TOTAL (II) | | | 174 268.00 | |
CO Grand total (0 to V) | | | 379 280.00 | |
CS Evaluated investments - equity method | | | 3 901.00 | |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 622.00 | 7 622.00 | | 7 622.00 |
DD Legal reserve (1) | 762.00 | 762.00 | | 762.00 |
DH Retained earnings | 302 958.00 | 239 309.00 | | 302 958.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -67 839.00 | 63 649.00 | | -67 839.00 |
DL TOTAL (I) | 243 504.00 | 311 343.00 | | 243 504.00 |
DU Loans and Debts from Credit Institutions (3) | 3 300.00 | 243.00 | | 3 300.00 |
DX Trade payables and related accounts | 37 611.00 | 18 600.00 | | 37 611.00 |
DY Tax and social security liabilities | 39 076.00 | 34 770.00 | | 39 076.00 |
EA Other liabilities | 55 789.00 | 40 730.00 | | 55 789.00 |
EC TOTAL (IV) | 135 777.00 | 94 343.00 | | 135 777.00 |
EE Grand total (I to V) | 379 280.00 | 405 686.00 | | 379 280.00 |
EG Accrued income and payables due within one year | 135 777.00 | 94 343.00 | | 135 777.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 3 127.00 | | | 3 127.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | | | 191 390.00 | |
FJ Net sales | | | 191 390.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 18 891.00 | |
FR Total operating income (I) | | | 210 280.00 | |
FU Purchases of raw materials and other supplies | | | | |
FW Other purchases and external expenses | | | 146 775.00 | |
FX Taxes, duties, and similar payments | | | 846.00 | |
FY Salaries and Wages | | | 75 244.00 | |
FZ Social Security Contributions | | | 27 739.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 27 024.00 | |
GF Total Operating Expenses (II) | | | 277 628.00 | |
GG - OPERATING RESULT (I - II) | | | -67 348.00 | |
GJ Financial income from other securities and fixed asset receivables | | | -3.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -67 348.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 491.00 | 2 406.00 | | 491.00 |
HH Total exceptional expenses (VIII) | 491.00 | 2 406.00 | | 491.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -491.00 | -2 406.00 | | -491.00 |
HL TOTAL REVENUE (I + III + V + VII) | 210 280.00 | 393 714.00 | | 210 280.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 278 119.00 | 330 064.00 | | 278 119.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -67 839.00 | 63 649.00 | | -67 839.00 |
