| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BH Other financial assets | | | 837.00 | |
BJ TOTAL (I) | | | 25 837.00 | |
BX Customers and related accounts | | | 290 117.00 | |
BZ Other receivables | | | 56 481.00 | |
CF Cash and cash equivalents | | | 5 237.00 | |
CH Prepaid expenses | | | | |
CJ TOTAL (II) | | | 351 835.00 | |
CO Grand total (0 to V) | | | 377 673.00 | |
CS Evaluated investments - equity method | | | 25 000.00 | |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 100.00 | 100.00 | | 100.00 |
DH Retained earnings | -100 125.00 | -47 831.00 | | -100 125.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -11 008.00 | -52 293.00 | | -11 008.00 |
DJ Investment subsidies | 143 865.00 | | | 143 865.00 |
DL TOTAL (I) | 32 831.00 | -100 025.00 | | 32 831.00 |
DV Miscellaneous Loans and Financial Debts (4) | 182 803.00 | 187 056.00 | | 182 803.00 |
DX Trade payables and related accounts | 20 038.00 | 24 112.00 | | 20 038.00 |
DY Tax and social security liabilities | 141 896.00 | 99 475.00 | | 141 896.00 |
EA Other liabilities | 102.00 | | | 102.00 |
EC TOTAL (IV) | 344 842.00 | 310 644.00 | | 344 842.00 |
EE Grand total (I to V) | 377 673.00 | 210 619.00 | | 377 673.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 195 051.00 | |
FR Total operating income (I) | | | 195 052.00 | |
FU Purchases of raw materials and other supplies | | | | |
FW Other purchases and external expenses | | | 70 775.00 | |
FX Taxes, duties, and similar payments | | | 416.00 | |
FY Salaries and Wages | | | 139 162.00 | |
FZ Social Security Contributions | | | 40 491.00 | |
GF Total Operating Expenses (II) | | | 250 846.00 | |
GG - OPERATING RESULT (I - II) | | | -55 794.00 | |
GJ Financial income from other securities and fixed asset receivables | | | -3.00 | |
GR Interest and similar expenses | | | 349.00 | |
GU Total financial expenses (VI) | | | 349.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -349.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -56 143.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | | 1 162.00 | | |
HB Exceptional income from capital transactions | 45 135.00 | | | 45 135.00 |
HD Total exceptional income (VII) | 45 135.00 | 1 162.00 | | 45 135.00 |
HE Exceptional expenses on management operations | | 25 733.00 | | |
HF Exceptional expenses on capital transactions | | -200.00 | | |
HH Total exceptional expenses (VIII) | | 25 533.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | 45 135.00 | -24 371.00 | | 45 135.00 |
HL TOTAL REVENUE (I + III + V + VII) | 240 187.00 | 101 447.00 | | 240 187.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 251 196.00 | 153 740.00 | | 251 196.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -11 008.00 | -52 293.00 | | -11 008.00 |
