| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 6 628.00 | 6 628.00 | | 6 628.00 |
BJ TOTAL (I) | 1 393 243.00 | 16 628.00 | 1 376 614.00 | 1 393 243.00 |
BX Customers and related accounts | 42 280.00 | | 42 280.00 | 42 280.00 |
BZ Other receivables | 3 404 358.00 | 599 655.00 | 2 804 703.00 | 3 404 358.00 |
CF Cash and cash equivalents | 298.00 | | 298.00 | 298.00 |
CJ TOTAL (II) | 3 446 937.00 | 599 655.00 | 2 847 282.00 | 3 446 937.00 |
CO Grand total (0 to V) | 4 840 180.00 | 616 283.00 | 4 223 897.00 | 4 840 180.00 |
CU Other investments | 1 386 614.00 | 10 000.00 | 1 376 614.00 | 1 386 614.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 4 398 911.00 | 4 398 911.00 | | 4 398 911.00 |
DB Share, merger, contribution premiums, etc. | 199.00 | 199.00 | | 199.00 |
DH Retained earnings | -437 256.00 | -438 861.00 | | -437 256.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -630 304.00 | 1 605.00 | | -630 304.00 |
DL TOTAL (I) | 3 331 549.00 | 3 961 854.00 | | 3 331 549.00 |
DV Miscellaneous Loans and Financial Debts (4) | 786 008.00 | 924 540.00 | | 786 008.00 |
DX Trade payables and related accounts | 34 260.00 | 22 761.00 | | 34 260.00 |
DY Tax and social security liabilities | 68 347.00 | 60 885.00 | | 68 347.00 |
EA Other liabilities | 3 730.00 | | | 3 730.00 |
EC TOTAL (IV) | 892 347.00 | 1 008 187.00 | | 892 347.00 |
EE Grand total (I to V) | 4 223 897.00 | 4 970 041.00 | | 4 223 897.00 |
EG Accrued income and payables due within one year | 892 347.00 | 1 008 187.00 | | 892 347.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 18 560.00 | | 18 560.00 | 18 560.00 |
FJ Net sales | 18 560.00 | | 18 560.00 | 18 560.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 319.00 | |
FR Total operating income (I) | | | 18 879.00 | |
FW Other purchases and external expenses | | | 18 761.00 | |
FX Taxes, duties, and similar payments | | | 442.00 | |
FY Salaries and Wages | | | 27 600.00 | |
FZ Social Security Contributions | | | 5 520.00 | |
GF Total Operating Expenses (II) | | | 52 323.00 | |
GG - OPERATING RESULT (I - II) | | | -33 444.00 | |
GL Other interest and similar income | | | 14 442.00 | |
GP Total financial income (V) | | | 14 442.00 | |
GQ Financial allocations to depreciation and provisions | | | 609 655.00 | |
GR Interest and similar expenses | | | 3 700.00 | |
GU Total financial expenses (VI) | | | 613 355.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -598 912.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -632 357.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 2 052.00 | | | 2 052.00 |
HD Total exceptional income (VII) | 2 052.00 | | | 2 052.00 |
HE Exceptional expenses on management operations | | 306.00 | | |
HH Total exceptional expenses (VIII) | | 306.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | 2 052.00 | -306.00 | | 2 052.00 |
HK Income tax | | -16 763.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 35 373.00 | 38 660.00 | | 35 373.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 665 678.00 | 37 054.00 | | 665 678.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -630 304.00 | 1 605.00 | | -630 304.00 |
