| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 8 225.00 | 8 225.00 | | 8 225.00 |
AF Concessions, Patents and Similar Rights | 19 583.00 | 19 583.00 | | 19 583.00 |
BH Other financial assets | 270.00 | | 270.00 | 270.00 |
BJ TOTAL (I) | 28 078.00 | 27 808.00 | 270.00 | 28 078.00 |
BT Goods | 22.00 | | 22.00 | 22.00 |
BZ Other receivables | 6 201.00 | | 6 201.00 | 6 201.00 |
CF Cash and cash equivalents | 1 269.00 | | 1 269.00 | 1 269.00 |
CH Prepaid expenses | 113.00 | | 113.00 | 113.00 |
CJ TOTAL (II) | 7 605.00 | | 7 605.00 | 7 605.00 |
CO Grand total (0 to V) | 35 683.00 | 27 808.00 | 7 875.00 | 35 683.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 5 000.00 | 5 000.00 | | 5 000.00 |
DH Retained earnings | -6 083 891.00 | -5 467 726.00 | | -6 083 891.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -6 688.00 | -616 165.00 | | -6 688.00 |
DL TOTAL (I) | -6 085 579.00 | -6 078 891.00 | | -6 085 579.00 |
DQ Provisions for Expenses | | 2 060.00 | | |
DR TOTAL (IV) | | 2 060.00 | | |
DV Miscellaneous Loans and Financial Debts (4) | 6 086 500.00 | 6 084 000.00 | | 6 086 500.00 |
DW Advances and down payments received on current orders | | 134.00 | | |
DX Trade payables and related accounts | 5 591.00 | 220 133.00 | | 5 591.00 |
DY Tax and social security liabilities | 1 362.00 | 25 257.00 | | 1 362.00 |
EA Other liabilities | | 45.00 | | |
EC TOTAL (IV) | 6 093 453.00 | 6 329 569.00 | | 6 093 453.00 |
EE Grand total (I to V) | 7 875.00 | 252 737.00 | | 7 875.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | | | 12 686.00 | |
FJ Net sales | | | 14 211.00 | |
FQ Other income | | | 50.00 | |
FR Total operating income (I) | | | 14 262.00 | |
FS Purchases of goods (including customs duties) | | | 5 740.00 | |
FT Inventory change (goods) | | | -405.00 | |
FU Purchases of raw materials and other supplies | | | | |
FV Inventory change (raw materials and supplies) | | | | |
FW Other purchases and external expenses | | | -5 695.00 | |
FX Taxes, duties, and similar payments | | | -5 742.00 | |
FY Salaries and Wages | | | 26 861.00 | |
FZ Social Security Contributions | | | 1 993.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 22 753.00 | |
GG - OPERATING RESULT (I - II) | | | -8 491.00 | |
GU Total financial expenses (VI) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -8 491.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HD Total exceptional income (VII) | 2 060.00 | 1 876 111.00 | | 2 060.00 |
HH Total exceptional expenses (VIII) | 256.00 | 963 250.00 | | 256.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 1 803.00 | 912 861.00 | | 1 803.00 |
HL TOTAL REVENUE (I + III + V + VII) | 16 322.00 | 2 811 952.00 | | 16 322.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 23 009.00 | 3 428 117.00 | | 23 009.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -6 688.00 | -616 165.00 | | -6 688.00 |
