| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 46 936.00 | 17 905.00 | 29 031.00 | 46 936.00 |
BJ TOTAL (I) | 46 936.00 | 17 905.00 | 29 031.00 | 46 936.00 |
BX Customers and related accounts | 5 273.00 | | 5 273.00 | 5 273.00 |
BZ Other receivables | 221.00 | | 221.00 | 221.00 |
CF Cash and cash equivalents | 93.00 | | 93.00 | 93.00 |
CJ TOTAL (II) | 5 587.00 | | 5 587.00 | 5 587.00 |
CO Grand total (0 to V) | 52 523.00 | 17 905.00 | 34 618.00 | 52 523.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 100.00 | | | 100.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -8 547.00 | | | -8 547.00 |
DL TOTAL (I) | -8 447.00 | | | -8 447.00 |
DU Loans and Debts from Credit Institutions (3) | 5 809.00 | | | 5 809.00 |
DV Miscellaneous Loans and Financial Debts (4) | 35 634.00 | | | 35 634.00 |
DX Trade payables and related accounts | 1 483.00 | | | 1 483.00 |
DY Tax and social security liabilities | 138.00 | | | 138.00 |
EC TOTAL (IV) | 43 064.00 | | | 43 064.00 |
EE Grand total (I to V) | 34 618.00 | | | 34 618.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 29 349.00 | | 29 349.00 | 29 349.00 |
FJ Net sales | 29 349.00 | | 29 349.00 | 29 349.00 |
FR Total operating income (I) | | | 29 349.00 | |
FW Other purchases and external expenses | | | 19 098.00 | |
FX Taxes, duties, and similar payments | | | 288.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 17 905.00 | |
GF Total Operating Expenses (II) | | | 37 291.00 | |
GG - OPERATING RESULT (I - II) | | | -7 942.00 | |
GN Positive exchange differences | | | 300.00 | |
GP Total financial income (V) | | | 300.00 | |
GR Interest and similar expenses | | | 72.00 | |
GS Negative differences of foreign exchange | | | 833.00 | |
GU Total financial expenses (VI) | | | 905.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -604.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -8 547.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 29 649.00 | | | 29 649.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 38 196.00 | | | 38 196.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -8 547.00 | | | -8 547.00 |