| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 661 281.00 | | 661 281.00 | 661 281.00 |
AJ Other Intangible Assets | 16 675.00 | 12 879.00 | 3 796.00 | 16 675.00 |
AP Buildings | 184 444.00 | 34 420.00 | 150 023.00 | 184 444.00 |
AR Technical installations, industrial equipment and tools | 189 391.00 | 146 231.00 | 43 161.00 | 189 391.00 |
AT Other tangible assets | 2 818 153.00 | 1 408 066.00 | 1 410 087.00 | 2 818 153.00 |
BH Other financial assets | 35 640.00 | | 35 640.00 | 35 640.00 |
BJ TOTAL (I) | 3 905 584.00 | 1 601 596.00 | 2 303 988.00 | 3 905 584.00 |
BX Customers and related accounts | 222 478.00 | 138 750.00 | 83 728.00 | 222 478.00 |
BZ Other receivables | 1 445.00 | | 1 445.00 | 1 445.00 |
CF Cash and cash equivalents | 9 470.00 | | 9 470.00 | 9 470.00 |
CH Prepaid expenses | 333.00 | | 333.00 | 333.00 |
CJ TOTAL (II) | 233 726.00 | 138 750.00 | 94 976.00 | 233 726.00 |
CO Grand total (0 to V) | 4 139 311.00 | 1 740 346.00 | 2 398 964.00 | 4 139 311.00 |
CP Shares due in less than one year | 35 640.00 | | | 35 640.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 51 150.00 | 51 150.00 | | 51 150.00 |
DB Share, merger, contribution premiums, etc. | 552 353.00 | 552 353.00 | | 552 353.00 |
DD Legal reserve (1) | 5 649.00 | 5 649.00 | | 5 649.00 |
DG Other reserves | 10 267.00 | 10 267.00 | | 10 267.00 |
DH Retained earnings | -2 425 553.00 | -2 283 254.00 | | -2 425 553.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -231 746.00 | -142 299.00 | | -231 746.00 |
DL TOTAL (I) | -2 037 880.00 | -1 806 134.00 | | -2 037 880.00 |
DV Miscellaneous Loans and Financial Debts (4) | 4 364 416.00 | 4 448 416.00 | | 4 364 416.00 |
DX Trade payables and related accounts | 29 048.00 | 54 589.00 | | 29 048.00 |
DY Tax and social security liabilities | 43 381.00 | 15 353.00 | | 43 381.00 |
EA Other liabilities | | 2 490.00 | | |
EC TOTAL (IV) | 4 436 845.00 | 4 520 848.00 | | 4 436 845.00 |
EE Grand total (I to V) | 2 398 964.00 | 2 714 714.00 | | 2 398 964.00 |
EG Accrued income and payables due within one year | 4 436 845.00 | 4 520 848.00 | | 4 436 845.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 442 571.00 | | 442 571.00 | 442 571.00 |
FJ Net sales | 442 571.00 | | 442 571.00 | 442 571.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 340.00 | |
FQ Other income | | | 241.00 | |
FR Total operating income (I) | | | 443 151.00 | |
FW Other purchases and external expenses | | | 219 162.00 | |
FX Taxes, duties, and similar payments | | | 784.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 340 771.00 | |
GC Operating Expenses - Current Assets: Provisions | | | 138 750.00 | |
GE Other Expenses | | | -95.00 | |
GF Total Operating Expenses (II) | | | 699 373.00 | |
GG - OPERATING RESULT (I - II) | | | -256 221.00 | |
GR Interest and similar expenses | | | | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -256 221.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 24 475.00 | | | 24 475.00 |
HD Total exceptional income (VII) | 24 475.00 | 20 000.00 | | 24 475.00 |
HE Exceptional expenses on management operations | | 42 575.00 | | |
HH Total exceptional expenses (VIII) | | 42 575.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | 24 475.00 | -22 575.00 | | 24 475.00 |
HL TOTAL REVENUE (I + III + V + VII) | 467 627.00 | 462 150.00 | | 467 627.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 699 373.00 | 604 449.00 | | 699 373.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -231 746.00 | -142 299.00 | | -231 746.00 |
