| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 3 167.00 | 3 167.00 | | 3 167.00 |
AR Technical installations, industrial equipment and tools | 58 555.00 | 44 679.00 | 13 876.00 | 58 555.00 |
AT Other tangible assets | 224 881.00 | 187 787.00 | 37 095.00 | 224 881.00 |
BH Other financial assets | 394.00 | | 394.00 | 394.00 |
BJ TOTAL (I) | 286 998.00 | 235 633.00 | 51 365.00 | 286 998.00 |
CD Marketable securities | 30.00 | | 30.00 | 30.00 |
CF Cash and cash equivalents | 5 468.00 | | 5 468.00 | 5 468.00 |
CJ TOTAL (II) | 5 498.00 | | 5 498.00 | 5 498.00 |
CO Grand total (0 to V) | 292 496.00 | 235 633.00 | 56 863.00 | 292 496.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 183.00 | 183.00 | | 183.00 |
DH Retained earnings | -194 505.00 | -194 505.00 | | -194 505.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -446 383.00 | -445 243.00 | | -446 383.00 |
DL TOTAL (I) | -640 705.00 | -639 565.00 | | -640 705.00 |
DU Loans and Debts from Credit Institutions (3) | 28 315.00 | 40 148.00 | | 28 315.00 |
DV Miscellaneous Loans and Financial Debts (4) | 556 234.00 | 543 877.00 | | 556 234.00 |
EA Other liabilities | 113 019.00 | 113 019.00 | | 113 019.00 |
EC TOTAL (IV) | 697 568.00 | 697 044.00 | | 697 568.00 |
EE Grand total (I to V) | 56 863.00 | 57 479.00 | | 56 863.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 1 800.00 | | 1 800.00 | 1 800.00 |
FJ Net sales | 1 800.00 | | 1 800.00 | 1 800.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 5 081.00 | |
FR Total operating income (I) | | | 6 881.00 | |
FU Purchases of raw materials and other supplies | | | 11 644.00 | |
FW Other purchases and external expenses | | | 208 560.00 | |
FX Taxes, duties, and similar payments | | | 17 080.00 | |
FY Salaries and Wages | | | 119 961.00 | |
FZ Social Security Contributions | | | 81 252.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 14 474.00 | |
GF Total Operating Expenses (II) | | | 452 970.00 | |
GG - OPERATING RESULT (I - II) | | | -446 089.00 | |
GR Interest and similar expenses | | | 294.00 | |
GU Total financial expenses (VI) | | | 294.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -294.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -446 383.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 6 881.00 | 2 682.00 | | 6 881.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 453 264.00 | 447 925.00 | | 453 264.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -446 383.00 | -445 243.00 | | -446 383.00 |
