| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 14 613.00 | | 14 613.00 | 14 613.00 |
AT Other tangible assets | 14 665.00 | 14 465.00 | 199.00 | 14 665.00 |
BH Other financial assets | 61.00 | | 61.00 | 61.00 |
BJ TOTAL (I) | 29 428.00 | 14 465.00 | 14 963.00 | 29 428.00 |
BX Customers and related accounts | 7 223.00 | | 7 223.00 | 7 223.00 |
BZ Other receivables | 1 242.00 | | 1 242.00 | 1 242.00 |
CF Cash and cash equivalents | 31 756.00 | | 31 756.00 | 31 756.00 |
CJ TOTAL (II) | 40 221.00 | | 40 221.00 | 40 221.00 |
CO Grand total (0 to V) | 69 649.00 | 14 465.00 | 55 183.00 | 69 649.00 |
CP Shares due in less than one year | 61.00 | | | 61.00 |
CU Other investments | 90.00 | | 90.00 | 90.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 18 600.00 | 18 600.00 | | 18 600.00 |
DD Legal reserve (1) | 1 860.00 | 1 860.00 | | 1 860.00 |
DG Other reserves | 26 077.00 | 26 077.00 | | 26 077.00 |
DH Retained earnings | -293.00 | | | -293.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -733.00 | -293.00 | | -733.00 |
DL TOTAL (I) | 45 511.00 | 46 244.00 | | 45 511.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 773.00 | 38.00 | | 1 773.00 |
DX Trade payables and related accounts | 1 319.00 | 1 254.00 | | 1 319.00 |
DY Tax and social security liabilities | 5 671.00 | | | 5 671.00 |
EA Other liabilities | 909.00 | | | 909.00 |
EC TOTAL (IV) | 9 673.00 | 1 292.00 | | 9 673.00 |
EE Grand total (I to V) | 55 183.00 | 47 535.00 | | 55 183.00 |
EG Accrued income and payables due within one year | 9 673.00 | 1 292.00 | | 9 673.00 |
EI Including equity loans | 1 773.00 | | | 1 773.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 27 450.00 | | 27 450.00 | 27 450.00 |
FJ Net sales | 27 450.00 | | 27 450.00 | 27 450.00 |
FO Operating subsidies | | | 8 350.00 | |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 35 801.00 | |
FU Purchases of raw materials and other supplies | | | 422.00 | |
FW Other purchases and external expenses | | | 7 939.00 | |
FX Taxes, duties, and similar payments | | | 950.00 | |
FY Salaries and Wages | | | 16 500.00 | |
FZ Social Security Contributions | | | 10 532.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 203.00 | |
GF Total Operating Expenses (II) | | | 36 547.00 | |
GG - OPERATING RESULT (I - II) | | | -746.00 | |
GL Other interest and similar income | | | 14.00 | |
GP Total financial income (V) | | | 14.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 14.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -733.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 35 814.00 | 40 685.00 | | 35 814.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 36 547.00 | 40 978.00 | | 36 547.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -733.00 | -293.00 | | -733.00 |
