| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 210.00 | | 210.00 | 210.00 |
AT Other tangible assets | 41 741.00 | 29 296.00 | 12 445.00 | 41 741.00 |
BH Other financial assets | 1 715.00 | | 1 715.00 | 1 715.00 |
BJ TOTAL (I) | 43 666.00 | 29 296.00 | 14 370.00 | 43 666.00 |
BX Customers and related accounts | 38 450.00 | | 38 450.00 | 38 450.00 |
BZ Other receivables | 18 066.00 | | 18 066.00 | 18 066.00 |
CF Cash and cash equivalents | 9 749.00 | | 9 749.00 | 9 749.00 |
CJ TOTAL (II) | 66 265.00 | | 66 265.00 | 66 265.00 |
CO Grand total (0 to V) | 109 931.00 | 29 296.00 | 80 635.00 | 109 931.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 622.00 | 7 622.00 | | 7 622.00 |
DD Legal reserve (1) | 762.00 | 762.00 | | 762.00 |
DH Retained earnings | 5 726.00 | 34 083.00 | | 5 726.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -12 467.00 | -28 336.00 | | -12 467.00 |
DL TOTAL (I) | 1 643.00 | 14 131.00 | | 1 643.00 |
DV Miscellaneous Loans and Financial Debts (4) | 53 832.00 | 50 826.00 | | 53 832.00 |
DY Tax and social security liabilities | 3 332.00 | 2 085.00 | | 3 332.00 |
EA Other liabilities | 21 827.00 | 21 847.00 | | 21 827.00 |
EC TOTAL (IV) | 78 992.00 | 74 758.00 | | 78 992.00 |
EE Grand total (I to V) | 80 635.00 | 88 889.00 | | 80 635.00 |
EI Including equity loans | 53 832.00 | | | 53 832.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | 39 052.00 | | 39 052.00 | 39 052.00 |
FG Production sold - services | 5 010.00 | | 5 010.00 | 5 010.00 |
FJ Net sales | 44 063.00 | | 44 063.00 | 44 063.00 |
FR Total operating income (I) | | | 44 063.00 | |
FU Purchases of raw materials and other supplies | | | 15 345.00 | |
FW Other purchases and external expenses | | | 34 567.00 | |
FX Taxes, duties, and similar payments | | | 1 086.00 | |
FZ Social Security Contributions | | | 572.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 3 641.00 | |
GE Other Expenses | | | 1 273.00 | |
GF Total Operating Expenses (II) | | | 56 485.00 | |
GG - OPERATING RESULT (I - II) | | | -12 422.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -12 422.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 45.00 | | | 45.00 |
HH Total exceptional expenses (VIII) | 45.00 | | | 45.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -45.00 | | | -45.00 |
HL TOTAL REVENUE (I + III + V + VII) | 44 063.00 | 51 338.00 | | 44 063.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 56 530.00 | 79 674.00 | | 56 530.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -12 467.00 | -28 336.00 | | -12 467.00 |
