| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 2 738.00 | 2 738.00 | | 2 738.00 |
AH Goodwill | 370.00 | | 370.00 | 370.00 |
AT Other tangible assets | 4 225.00 | 2 925.00 | 1 300.00 | 4 225.00 |
BH Other financial assets | 4 600.00 | | 4 600.00 | 4 600.00 |
BJ TOTAL (I) | 11 933.00 | 5 663.00 | 6 270.00 | 11 933.00 |
BZ Other receivables | 4 686.00 | | 4 686.00 | 4 686.00 |
CD Marketable securities | 46 750.00 | | 46 750.00 | 46 750.00 |
CF Cash and cash equivalents | 22 096.00 | | 22 096.00 | 22 096.00 |
CJ TOTAL (II) | 73 533.00 | | 73 533.00 | 73 533.00 |
CO Grand total (0 to V) | 85 467.00 | 5 663.00 | 79 803.00 | 85 467.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 15 321.00 | 15 321.00 | | 15 321.00 |
DD Legal reserve (1) | 2 286.00 | 2 286.00 | | 2 286.00 |
DG Other reserves | 114 842.00 | 114 842.00 | | 114 842.00 |
DH Retained earnings | -65 251.00 | -34 497.00 | | -65 251.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -37 165.00 | -30 753.00 | | -37 165.00 |
DL TOTAL (I) | 30 033.00 | 67 199.00 | | 30 033.00 |
DV Miscellaneous Loans and Financial Debts (4) | 7 445.00 | 7 445.00 | | 7 445.00 |
DX Trade payables and related accounts | 5 198.00 | 3 534.00 | | 5 198.00 |
DY Tax and social security liabilities | 37 126.00 | 37 573.00 | | 37 126.00 |
EC TOTAL (IV) | 49 770.00 | 48 553.00 | | 49 770.00 |
EE Grand total (I to V) | 79 803.00 | 115 753.00 | | 79 803.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 166 273.00 | | 166 273.00 | 166 273.00 |
FJ Net sales | 166 273.00 | | 166 273.00 | 166 273.00 |
FQ Other income | | | | |
FR Total operating income (I) | | | 166 273.00 | |
FW Other purchases and external expenses | | | 52 571.00 | |
FX Taxes, duties, and similar payments | | | 13 772.00 | |
FY Salaries and Wages | | | 94 427.00 | |
FZ Social Security Contributions | | | 45 529.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 206 301.00 | |
GG - OPERATING RESULT (I - II) | | | -40 027.00 | |
GL Other interest and similar income | | | 1 633.00 | |
GO Net income from sales of marketable securities | | | 1 223.00 | |
GP Total financial income (V) | | | 2 861.00 | |
GT Net expenses on sales of marketable securities | | | | |
GU Total financial expenses (VI) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | 2 861.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -37 165.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 169 135.00 | 178 190.00 | | 169 135.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 206 301.00 | 208 944.00 | | 206 301.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -37 165.00 | -30 753.00 | | -37 165.00 |
