| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AR Technical installations, industrial equipment and tools | 2 953.00 | 331.00 | 2 622.00 | 2 953.00 |
BF Loans | | | | |
BJ TOTAL (I) | 380 561.00 | 17 040.00 | 363 520.00 | 380 561.00 |
CF Cash and cash equivalents | 7 113.00 | | 7 113.00 | 7 113.00 |
CJ TOTAL (II) | 19 332.00 | | 19 332.00 | 19 332.00 |
CO Grand total (0 to V) | | | 382 852.00 | |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
224 Capitalized production | 7 551.00 | | | 7 551.00 |
238 Purchases of raw materials and other supplies (including royalties | 5 594.00 | 330.00 | | 5 594.00 |
242 Other external expenses | 46.00 | 4 079.00 | | 46.00 |
244 Taxes, duties and similar payments | 989.00 | 21 405.00 | | 989.00 |
264 Total operating expenses | 6.00 | 989.00 | | 6.00 |
294 Financial expenses | 193.00 | 362.00 | | 193.00 |
DA Share or individual capital | 400 000.00 | 400 000.00 | | 400 000.00 |
DH Retained earnings | -38 572.00 | | | -38 572.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -15 165.00 | -38 572.00 | | -15 165.00 |
DL TOTAL (I) | 346 262.00 | 361 427.00 | | 346 262.00 |
DY Tax and social security liabilities | 1 590.00 | | | 1 590.00 |
EC TOTAL (IV) | 36 590.00 | 15 000.00 | | 36 590.00 |
EE Grand total (I to V) | 382 852.00 | 376 428.00 | | 382 852.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | | | 250.00 | |
FJ Net sales | | | 250.00 | |
FN Capitalized production | | | 7 551.00 | |
FR Total operating income (I) | | | 7 801.00 | |
FU Purchases of raw materials and other supplies | | | 5 594.00 | |
FW Other purchases and external expenses | | | 46.00 | |
FX Taxes, duties, and similar payments | | | 989.00 | |
GF Total Operating Expenses (II) | | | 989.00 | |
GG - OPERATING RESULT (I - II) | | | -14 972.00 | |
GU Total financial expenses (VI) | | | 193.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HH Total exceptional expenses (VIII) | -193.00 | -362.00 | | -193.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -193.00 | -362.00 | | -193.00 |
HL TOTAL REVENUE (I + III + V + VII) | -15 165.00 | -38 572.00 | | -15 165.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 14 646.00 | 29 852.00 | | 14 646.00 |