| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 249.00 | 249.00 | | 249.00 |
AR Technical installations, industrial equipment and tools | 4 569.00 | 1 971.00 | 2 598.00 | 4 569.00 |
AT Other tangible assets | 46 794.00 | 46 794.00 | | 46 794.00 |
BH Other financial assets | 150.00 | | 150.00 | 150.00 |
BJ TOTAL (I) | 51 762.00 | 49 014.00 | 2 748.00 | 51 762.00 |
BL Raw materials, supplies | 739.00 | | 739.00 | 739.00 |
BX Customers and related accounts | 740.00 | | 740.00 | 740.00 |
BZ Other receivables | 8 931.00 | | 8 931.00 | 8 931.00 |
CF Cash and cash equivalents | 10 068.00 | | 10 068.00 | 10 068.00 |
CJ TOTAL (II) | 20 478.00 | | 20 478.00 | 20 478.00 |
CO Grand total (0 to V) | 72 240.00 | 49 014.00 | 23 226.00 | 72 240.00 |
CP Shares due in less than one year | 150.00 | | | 150.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 3 000.00 | 3 300.00 | | 3 000.00 |
DD Legal reserve (1) | 300.00 | | | 300.00 |
DG Other reserves | 38 812.00 | 38 812.00 | | 38 812.00 |
DH Retained earnings | -24 296.00 | -31 346.00 | | -24 296.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -15 275.00 | 7 050.00 | | -15 275.00 |
DL TOTAL (I) | 2 542.00 | 17 816.00 | | 2 542.00 |
DU Loans and Debts from Credit Institutions (3) | | 1 926.00 | | |
DX Trade payables and related accounts | 20 684.00 | 2 019.00 | | 20 684.00 |
EC TOTAL (IV) | 20 684.00 | 3 945.00 | | 20 684.00 |
EE Grand total (I to V) | 23 226.00 | 21 761.00 | | 23 226.00 |
EG Accrued income and payables due within one year | 20 684.00 | 3 945.00 | | 20 684.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | | 1 518.00 | | |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 146 579.00 | | 146 579.00 | 146 579.00 |
FJ Net sales | 146 579.00 | | 146 579.00 | 146 579.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | | |
FQ Other income | | | 2.00 | |
FR Total operating income (I) | | | 146 581.00 | |
FU Purchases of raw materials and other supplies | | | 87 262.00 | |
FV Inventory change (raw materials and supplies) | | | | |
FW Other purchases and external expenses | | | 38 983.00 | |
FX Taxes, duties, and similar payments | | | 2 589.00 | |
FY Salaries and Wages | | | 18 000.00 | |
FZ Social Security Contributions | | | 14 059.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 591.00 | |
GE Other Expenses | | | 2.00 | |
GF Total Operating Expenses (II) | | | 161 486.00 | |
GG - OPERATING RESULT (I - II) | | | -14 905.00 | |
GR Interest and similar expenses | | | 244.00 | |
GU Total financial expenses (VI) | | | 244.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -244.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -15 150.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | | 6 349.00 | | |
A2 TOTAL ASSETS | 14 059.00 | 13 929.00 | | 14 059.00 |
HE Exceptional expenses on management operations | 125.00 | 2 535.00 | | 125.00 |
HH Total exceptional expenses (VIII) | 125.00 | 2 535.00 | | 125.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -125.00 | -2 535.00 | | -125.00 |
HL TOTAL REVENUE (I + III + V + VII) | 146 581.00 | 101 328.00 | | 146 581.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 161 856.00 | 94 278.00 | | 161 856.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -15 275.00 | 7 050.00 | | -15 275.00 |
