| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 10 416.00 | 10 416.00 | | 10 416.00 |
BH Other financial assets | 8 225.00 | | 8 225.00 | 8 225.00 |
BJ TOTAL (I) | 838 836.00 | 10 416.00 | 828 420.00 | 838 836.00 |
BX Customers and related accounts | 14 033.00 | | 14 033.00 | 14 033.00 |
BZ Other receivables | 4 637.00 | | 4 637.00 | 4 637.00 |
CF Cash and cash equivalents | 6 710.00 | | 6 710.00 | 6 710.00 |
CH Prepaid expenses | 8 380.00 | | 8 380.00 | 8 380.00 |
CJ TOTAL (II) | 33 759.00 | | 33 759.00 | 33 759.00 |
CO Grand total (0 to V) | 872 595.00 | 10 416.00 | 862 179.00 | 872 595.00 |
CU Other investments | 820 195.00 | | 820 195.00 | 820 195.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | 10 000.00 | | 10 000.00 |
DD Legal reserve (1) | 1 000.00 | 1 000.00 | | 1 000.00 |
DG Other reserves | 473 746.00 | 410 700.00 | | 473 746.00 |
DH Retained earnings | | -8 174.00 | | |
DI RESULTS FOR THE YEAR (Profit or Loss) | 91 951.00 | 71 220.00 | | 91 951.00 |
DL TOTAL (I) | 576 697.00 | 484 746.00 | | 576 697.00 |
DS Convertible Bond Issues | 200.00 | 962.00 | | 200.00 |
DU Loans and Debts from Credit Institutions (3) | 58 609.00 | 129 879.00 | | 58 609.00 |
DV Miscellaneous Loans and Financial Debts (4) | 187 168.00 | 236 843.00 | | 187 168.00 |
DX Trade payables and related accounts | 1 217.00 | 2 117.00 | | 1 217.00 |
DY Tax and social security liabilities | 38 288.00 | 6 457.00 | | 38 288.00 |
EC TOTAL (IV) | 285 482.00 | 376 258.00 | | 285 482.00 |
EE Grand total (I to V) | 862 179.00 | 861 004.00 | | 862 179.00 |
EG Accrued income and payables due within one year | 285.00 | 376 258.00 | | 285.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 123 174.00 | | 123 174.00 | 123 174.00 |
FJ Net sales | 123 174.00 | | 123 174.00 | 123 174.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | | |
FR Total operating income (I) | | | 123 174.00 | |
FW Other purchases and external expenses | | | 25 228.00 | |
FX Taxes, duties, and similar payments | | | 881.00 | |
FY Salaries and Wages | | | 52 200.00 | |
FZ Social Security Contributions | | | 20 065.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 74.00 | |
GE Other Expenses | | | 341.00 | |
GF Total Operating Expenses (II) | | | 98 790.00 | |
GG - OPERATING RESULT (I - II) | | | 24 384.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 70 000.00 | |
GP Total financial income (V) | | | 70 000.00 | |
GR Interest and similar expenses | | | 2 433.00 | |
GU Total financial expenses (VI) | | | 2 433.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 67 567.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 91 951.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 193 174.00 | 153 343.00 | | 193 174.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 101 223.00 | 82 123.00 | | 101 223.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 91 951.00 | 71 220.00 | | 91 951.00 |
