| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 1 541.00 | 1 541.00 | | 1 541.00 |
AT Other tangible assets | 179 718.00 | 147 665.00 | 32 053.00 | 179 718.00 |
BH Other financial assets | 15 723.00 | | 15 723.00 | 15 723.00 |
BJ TOTAL (I) | 390 099.00 | 149 205.00 | 240 894.00 | 390 099.00 |
BZ Other receivables | 1 409 264.00 | | 1 409 264.00 | 1 409 264.00 |
CD Marketable securities | 241 201.00 | | 241 201.00 | 241 201.00 |
CF Cash and cash equivalents | 112 745.00 | | 112 745.00 | 112 745.00 |
CJ TOTAL (II) | 1 763 210.00 | | 1 763 210.00 | 1 763 210.00 |
CO Grand total (0 to V) | 2 153 309.00 | 149 205.00 | 2 004 104.00 | 2 153 309.00 |
CU Other investments | 193 118.00 | | 193 118.00 | 193 118.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 382 800.00 | 382 800.00 | | 382 800.00 |
DD Legal reserve (1) | 762.00 | 762.00 | | 762.00 |
DG Other reserves | 3 048.00 | 3 048.00 | | 3 048.00 |
DH Retained earnings | -2 070 215.00 | -1 892 533.00 | | -2 070 215.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -156 022.00 | -177 682.00 | | -156 022.00 |
DL TOTAL (I) | -1 839 627.00 | -1 683 605.00 | | -1 839 627.00 |
DV Miscellaneous Loans and Financial Debts (4) | 3 743 950.00 | 3 471 864.00 | | 3 743 950.00 |
DY Tax and social security liabilities | 81 649.00 | 63 249.00 | | 81 649.00 |
EA Other liabilities | 18 132.00 | 19 191.00 | | 18 132.00 |
EC TOTAL (IV) | 3 843 731.00 | 3 554 304.00 | | 3 843 731.00 |
EE Grand total (I to V) | 2 004 104.00 | 1 870 699.00 | | 2 004 104.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 168 790.00 | | 168 790.00 | 168 790.00 |
FJ Net sales | 168 790.00 | | 168 790.00 | 168 790.00 |
FR Total operating income (I) | | | 168 790.00 | |
FU Purchases of raw materials and other supplies | | | 4 466.00 | |
FW Other purchases and external expenses | | | 107 497.00 | |
FX Taxes, duties, and similar payments | | | 3 140.00 | |
FY Salaries and Wages | | | 133 110.00 | |
FZ Social Security Contributions | | | 70 318.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 4 820.00 | |
GE Other Expenses | | | 882.00 | |
GF Total Operating Expenses (II) | | | 324 234.00 | |
GG - OPERATING RESULT (I - II) | | | -155 444.00 | |
GI Supported loss or transferred profit (IV) | | | 13.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -155 457.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 1.00 | 75.00 | | 1.00 |
HD Total exceptional income (VII) | 1.00 | 75.00 | | 1.00 |
HE Exceptional expenses on management operations | 566.00 | 750.00 | | 566.00 |
HH Total exceptional expenses (VIII) | 566.00 | 750.00 | | 566.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -565.00 | -675.00 | | -565.00 |
HL TOTAL REVENUE (I + III + V + VII) | 168 790.00 | 147 954.00 | | 168 790.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 324 812.00 | 325 636.00 | | 324 812.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -156 022.00 | -177 682.00 | | -156 022.00 |
