| |
| 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 | 30 171.00 | 20 852.00 | 9 319.00 | 30 171.00 |
BJ TOTAL (I) | 30 171.00 | 20 852.00 | 9 319.00 | 30 171.00 |
BL Raw materials, supplies | 4 050.00 | | 4 050.00 | 4 050.00 |
BX Customers and related accounts | 3 910.00 | | 3 910.00 | 3 910.00 |
BZ Other receivables | 6 367.00 | | 6 367.00 | 6 367.00 |
CF Cash and cash equivalents | 18 092.00 | | 18 092.00 | 18 092.00 |
CH Prepaid expenses | 2 281.00 | | 2 281.00 | 2 281.00 |
CJ TOTAL (II) | 34 699.00 | | 34 699.00 | 34 699.00 |
CO Grand total (0 to V) | 64 870.00 | 20 852.00 | 44 019.00 | 64 870.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | 10 000.00 | | 10 000.00 |
DH Retained earnings | -78 949.00 | -46 955.00 | | -78 949.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -15 180.00 | -31 995.00 | | -15 180.00 |
DL TOTAL (I) | -84 130.00 | -68 949.00 | | -84 130.00 |
DV Miscellaneous Loans and Financial Debts (4) | 86 492.00 | 91 023.00 | | 86 492.00 |
DX Trade payables and related accounts | 27 676.00 | 6 079.00 | | 27 676.00 |
DY Tax and social security liabilities | 12 577.00 | 7 062.00 | | 12 577.00 |
EB Prepaid income (2) | 1 403.00 | 2 582.00 | | 1 403.00 |
EC TOTAL (IV) | 128 148.00 | 106 747.00 | | 128 148.00 |
EE Grand total (I to V) | 44 019.00 | 37 797.00 | | 44 019.00 |
EG Accrued income and payables due within one year | 128 148.00 | 106 747.00 | | 128 148.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | | | 2 500.00 | |
FG Production sold - services | | | 98 592.00 | |
FJ Net sales | | | 101 092.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 33 343.00 | |
FQ Other income | | | 76.00 | |
FR Total operating income (I) | | | 134 511.00 | |
FU Purchases of raw materials and other supplies | | | 22 590.00 | |
FV Inventory change (raw materials and supplies) | | | -540.00 | |
FW Other purchases and external expenses | | | 83 059.00 | |
FX Taxes, duties, and similar payments | | | 201.00 | |
FY Salaries and Wages | | | 32 245.00 | |
FZ Social Security Contributions | | | 5 076.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 6 838.00 | |
GE Other Expenses | | | 62.00 | |
GF Total Operating Expenses (II) | | | 149 530.00 | |
GG - OPERATING RESULT (I - II) | | | -15 019.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -15 019.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 162.00 | | | 162.00 |
HH Total exceptional expenses (VIII) | 162.00 | | | 162.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -162.00 | | | -162.00 |
HL TOTAL REVENUE (I + III + V + VII) | 134 511.00 | 98 809.00 | | 134 511.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 149 691.00 | 130 804.00 | | 149 691.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -15 180.00 | -31 995.00 | | -15 180.00 |
