| |
| 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 | 812 927.00 | 485 821.00 | 327 106.00 | 812 927.00 |
BJ TOTAL (I) | 812 927.00 | 485 821.00 | 327 108.00 | 812 927.00 |
BX Customers and related accounts | 48 420.00 | | 48 420.00 | 48 420.00 |
BZ Other receivables | 1 696.00 | | 1 696.00 | 1 696.00 |
CF Cash and cash equivalents | 23 863.00 | | 23 863.00 | 23 863.00 |
CJ TOTAL (II) | 73 979.00 | | 73 979.00 | 73 979.00 |
CO Grand total (0 to V) | 886 906.00 | 485 821.00 | 401 085.00 | 886 906.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 269 800.00 | 269 800.00 | | 269 800.00 |
DH Retained earnings | -159 181.00 | -123 398.00 | | -159 181.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -34 231.00 | -35 782.00 | | -34 231.00 |
DJ Investment subsidies | 12 671.00 | 17 178.00 | | 12 671.00 |
DL TOTAL (I) | 89 059.00 | 127 797.00 | | 89 059.00 |
DU Loans and Debts from Credit Institutions (3) | 296 033.00 | 330 811.00 | | 296 033.00 |
DV Miscellaneous Loans and Financial Debts (4) | 2 146.00 | 2 398.00 | | 2 146.00 |
DX Trade payables and related accounts | 11 870.00 | 6 281.00 | | 11 870.00 |
DY Tax and social security liabilities | 1 976.00 | 148.00 | | 1 976.00 |
EC TOTAL (IV) | 312 026.00 | 339 639.00 | | 312 026.00 |
EE Grand total (I to V) | 401 085.00 | 467 436.00 | | 401 085.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 46 444.00 | 46 446.00 | 92 890.00 | 46 444.00 |
FJ Net sales | 46 444.00 | 46 446.00 | 92 890.00 | 46 444.00 |
FR Total operating income (I) | | | 92 890.00 | |
FW Other purchases and external expenses | | | 6 039.00 | |
FX Taxes, duties, and similar payments | | | 541.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 116 132.00 | |
GF Total Operating Expenses (II) | | | 122 712.00 | |
GG - OPERATING RESULT (I - II) | | | -29 822.00 | |
GR Interest and similar expenses | | | 8 916.00 | |
GU Total financial expenses (VI) | | | 8 916.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -8 916.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -38 736.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 4 507.00 | 4 507.00 | | 4 507.00 |
HD Total exceptional income (VII) | 4 507.00 | 4 507.00 | | 4 507.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 4 507.00 | 4 507.00 | | 4 507.00 |
HL TOTAL REVENUE (I + III + V + VII) | 97 397.00 | 97 399.00 | | 97 397.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 131 628.00 | 133 182.00 | | 131 628.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -34 231.00 | -35 782.00 | | -34 231.00 |
