| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AJ Other Intangible Assets | 99 905.00 | 19 196.00 | 80 709.00 | 99 905.00 |
BH Other financial assets | 209 242.00 | | 209 242.00 | 209 242.00 |
BJ TOTAL (I) | 309 147.00 | 19 196.00 | 289 951.00 | 309 147.00 |
BX Customers and related accounts | 698 208.00 | | 698 208.00 | 698 208.00 |
BZ Other receivables | 1 375 178.00 | | 1 375 178.00 | 1 375 178.00 |
CF Cash and cash equivalents | 366 675.00 | | 366 675.00 | 366 675.00 |
CH Prepaid expenses | 9 591.00 | | 9 591.00 | 9 591.00 |
CJ TOTAL (II) | 2 449 652.00 | | 2 449 652.00 | 2 449 652.00 |
CO Grand total (0 to V) | 2 758 799.00 | 19 196.00 | 2 739 603.00 | 2 758 799.00 |
CP Shares due in less than one year | 37 056.00 | | | 37 056.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 13 750.00 | 7 000.00 | | 13 750.00 |
DB Share, merger, contribution premiums, etc. | 2 490 750.00 | | | 2 490 750.00 |
DD Legal reserve (1) | 712.00 | 712.00 | | 712.00 |
DH Retained earnings | -56 329.00 | -17 575.00 | | -56 329.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -35 911.00 | -38 754.00 | | -35 911.00 |
DL TOTAL (I) | 2 412 972.00 | -48 617.00 | | 2 412 972.00 |
DV Miscellaneous Loans and Financial Debts (4) | 111 342.00 | 1 077 017.00 | | 111 342.00 |
DX Trade payables and related accounts | 99 017.00 | 78 047.00 | | 99 017.00 |
DY Tax and social security liabilities | 116 132.00 | 67 002.00 | | 116 132.00 |
EB Prepaid income (2) | 140.00 | 163.00 | | 140.00 |
EC TOTAL (IV) | 326 631.00 | 1 222 229.00 | | 326 631.00 |
EE Grand total (I to V) | 2 739 603.00 | 1 173 612.00 | | 2 739 603.00 |
EG Accrued income and payables due within one year | 326 631.00 | 1 222 229.00 | | 326 631.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 305 499.00 | | 305 499.00 | 305 499.00 |
FJ Net sales | 305 499.00 | | 305 499.00 | 305 499.00 |
FR Total operating income (I) | | | 305 499.00 | |
FW Other purchases and external expenses | | | 332 776.00 | |
FX Taxes, duties, and similar payments | | | 4 694.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 6 669.00 | |
GF Total Operating Expenses (II) | | | 344 139.00 | |
GG - OPERATING RESULT (I - II) | | | -38 640.00 | |
GL Other interest and similar income | | | 2 729.00 | |
GP Total financial income (V) | | | 2 729.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 2 729.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -35 911.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 308 228.00 | 308 168.00 | | 308 228.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 344 139.00 | 346 922.00 | | 344 139.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -35 911.00 | -38 754.00 | | -35 911.00 |
HQ References: Real Estate Leasing | 303 320.00 | 303 251.00 | | 303 320.00 |
