| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AJ Other Intangible Assets | 1 118.00 | 1 118.00 | | 1 118.00 |
AT Other tangible assets | 1 135.00 | 1 073.00 | 62.00 | 1 135.00 |
BJ TOTAL (I) | 213 370.00 | 2 191.00 | 211 179.00 | 213 370.00 |
BT Goods | | | | |
BX Customers and related accounts | 2 701.00 | | 2 701.00 | 2 701.00 |
BZ Other receivables | 7 364.00 | | 7 364.00 | 7 364.00 |
CD Marketable securities | 25 000.00 | | 25 000.00 | 25 000.00 |
CF Cash and cash equivalents | 56 138.00 | | 56 138.00 | 56 138.00 |
CJ TOTAL (II) | 91 203.00 | | 91 203.00 | 91 203.00 |
CO Grand total (0 to V) | 304 572.00 | 2 191.00 | 302 382.00 | 304 572.00 |
CS Evaluated investments - equity method | 211 117.00 | | 211 117.00 | 211 117.00 |
| |
| 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 |
DG Other reserves | 277 795.00 | 285 519.00 | | 277 795.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -1 479.00 | -7 724.00 | | -1 479.00 |
DL TOTAL (I) | 284 701.00 | 286 179.00 | | 284 701.00 |
DV Miscellaneous Loans and Financial Debts (4) | 15 362.00 | 9 342.00 | | 15 362.00 |
DX Trade payables and related accounts | 1 556.00 | 659.00 | | 1 556.00 |
DY Tax and social security liabilities | 763.00 | 313.00 | | 763.00 |
EC TOTAL (IV) | 17 681.00 | 10 313.00 | | 17 681.00 |
EE Grand total (I to V) | 302 382.00 | 296 492.00 | | 302 382.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | | | 22 000.00 | |
FD Production sold - goods | | | 2 251.00 | |
FJ Net sales | | | 24 251.00 | |
FQ Other income | | | 45.00 | |
FR Total operating income (I) | | | 24 296.00 | |
FT Inventory change (goods) | | | 24 000.00 | |
FW Other purchases and external expenses | | | 3 221.00 | |
FX Taxes, duties, and similar payments | | | 548.00 | |
FY Salaries and Wages | | | 6 257.00 | |
FZ Social Security Contributions | | | 2 169.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 320.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 36 516.00 | |
GG - OPERATING RESULT (I - II) | | | -12 219.00 | |
GP Total financial income (V) | | | 10 740.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 10 740.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -1 479.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 35 036.00 | 95 649.00 | | 35 036.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 36 516.00 | 103 374.00 | | 36 516.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -1 479.00 | -7 724.00 | | -1 479.00 |
