| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 1 378 311.00 | 1 378 311.00 | | 1 378 311.00 |
AP Buildings | 1 884.00 | 1 884.00 | | 1 884.00 |
AT Other tangible assets | 20 105.00 | 20 105.00 | | 20 105.00 |
BH Other financial assets | | | | |
BJ TOTAL (I) | 1 400 451.00 | 1 400 301.00 | 150.00 | 1 400 451.00 |
BX Customers and related accounts | 49 304.00 | | 49 304.00 | 49 304.00 |
BZ Other receivables | 265 214.00 | | 265 214.00 | 265 214.00 |
CF Cash and cash equivalents | 5 834.00 | | 5 834.00 | 5 834.00 |
CJ TOTAL (II) | 320 353.00 | | 320 353.00 | 320 353.00 |
CO Grand total (0 to V) | 1 720 804.00 | 1 400 301.00 | 320 503.00 | 1 720 804.00 |
CS Evaluated investments - equity method | 150.00 | | 150.00 | 150.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 73 980.00 | 73 980.00 | | 73 980.00 |
DB Share, merger, contribution premiums, etc. | 365 795.00 | 365 795.00 | | 365 795.00 |
DD Legal reserve (1) | 4 645.00 | 4 645.00 | | 4 645.00 |
DG Other reserves | 119 410.00 | 119 410.00 | | 119 410.00 |
DH Retained earnings | -384 047.00 | -326 157.00 | | -384 047.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 36 675.00 | -57 890.00 | | 36 675.00 |
DL TOTAL (I) | 216 459.00 | 179 783.00 | | 216 459.00 |
DU Loans and Debts from Credit Institutions (3) | | 48.00 | | |
DV Miscellaneous Loans and Financial Debts (4) | 5 271.00 | 2 323.00 | | 5 271.00 |
DX Trade payables and related accounts | 80 893.00 | 33 661.00 | | 80 893.00 |
DY Tax and social security liabilities | 17 880.00 | 15 624.00 | | 17 880.00 |
EA Other liabilities | | 1 989.00 | | |
EC TOTAL (IV) | 104 044.00 | 53 646.00 | | 104 044.00 |
EE Grand total (I to V) | 320 503.00 | 233 429.00 | | 320 503.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | | | 100 077.00 | |
FJ Net sales | | | 100 077.00 | |
FQ Other income | | | 10.00 | |
FR Total operating income (I) | | | 100 087.00 | |
FW Other purchases and external expenses | | | 52 279.00 | |
FX Taxes, duties, and similar payments | | | 963.00 | |
FY Salaries and Wages | | | 14 400.00 | |
FZ Social Security Contributions | | | 5 489.00 | |
GA Operating Expenses - Depreciation and Amortization | | | | |
GE Other Expenses | | | 44.00 | |
GF Total Operating Expenses (II) | | | 73 174.00 | |
GG - OPERATING RESULT (I - II) | | | 26 913.00 | |
GP Total financial income (V) | | | 3 242.00 | |
GU Total financial expenses (VI) | | | 1 671.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 1 571.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 28 483.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HD Total exceptional income (VII) | 9 362.00 | | | 9 362.00 |
HH Total exceptional expenses (VIII) | 1 170.00 | 5 515.00 | | 1 170.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 8 192.00 | -5 515.00 | | 8 192.00 |
HL TOTAL REVENUE (I + III + V + VII) | 112 692.00 | 110 364.00 | | 112 692.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 76 015.00 | 168 254.00 | | 76 015.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 36 675.00 | -57 890.00 | | 36 675.00 |
