| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AP Buildings | 518.00 | 518.00 | | 518.00 |
AR Technical installations, industrial equipment and tools | 12 037.00 | 12 037.00 | | 12 037.00 |
AT Other tangible assets | 3 214.00 | 3 214.00 | | 3 214.00 |
BJ TOTAL (I) | 15 769.00 | 15 769.00 | | 15 769.00 |
BX Customers and related accounts | 2 414.00 | | 2 414.00 | 2 414.00 |
BZ Other receivables | 1 638.00 | | 1 638.00 | 1 638.00 |
CD Marketable securities | 4 998.00 | | 4 998.00 | 4 998.00 |
CF Cash and cash equivalents | 25 500.00 | | 25 500.00 | 25 500.00 |
CH Prepaid expenses | 411.00 | | 411.00 | 411.00 |
CJ TOTAL (II) | 34 962.00 | | 34 962.00 | 34 962.00 |
CO Grand total (0 to V) | 50 731.00 | 15 769.00 | 34 962.00 | 50 731.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 622.00 | | | 7 622.00 |
DD Legal reserve (1) | 762.00 | | | 762.00 |
DG Other reserves | 21 814.00 | | | 21 814.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -6 275.00 | | | -6 275.00 |
DL TOTAL (I) | 23 924.00 | | | 23 924.00 |
DV Miscellaneous Loans and Financial Debts (4) | 9 842.00 | | | 9 842.00 |
DX Trade payables and related accounts | 922.00 | | | 922.00 |
EA Other liabilities | 275.00 | | | 275.00 |
EC TOTAL (IV) | 11 039.00 | | | 11 039.00 |
EE Grand total (I to V) | 34 962.00 | | | 34 962.00 |
EG Accrued income and payables due within one year | 11 039.00 | | | 11 039.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 3 007.00 | | 3 007.00 | 3 007.00 |
FJ Net sales | 3 007.00 | | 3 007.00 | 3 007.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 463.00 | |
FR Total operating income (I) | | | 3 471.00 | |
FT Inventory change (goods) | | | 1 887.00 | |
FV Inventory change (raw materials and supplies) | | | 846.00 | |
FW Other purchases and external expenses | | | 6 623.00 | |
FX Taxes, duties, and similar payments | | | 391.00 | |
GF Total Operating Expenses (II) | | | 9 746.00 | |
GG - OPERATING RESULT (I - II) | | | -6 275.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -6 275.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 463.00 | | | 463.00 |
HL TOTAL REVENUE (I + III + V + VII) | 3 471.00 | | | 3 471.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 9 746.00 | | | 9 746.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -6 275.00 | | | -6 275.00 |
| |
| 5 - Fixed assets increase - decrease | Gross value at beginning of year - Item by item | Revaluation - Disposals | Acquisition - Gross value at year-end | |
0G ACQUISITIONS Total General Total | 15 769.00 | | | 15 769.00 |
I4 DECREASES Grand Total | | | 15 769.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 15 769.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 15 769.00 | | | 15 769.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 15 769.00 | | | 15 769.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 15 769.00 | | | 15 769.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8B Suppliers and Related Accounts | 922.00 | 922.00 | | 922.00 |
8K Other liabilities (including liabilities related to repo transactions) | 275.00 | 275.00 | | 275.00 |
UX Other trade receivables | 2 414.00 | | | 2 414.00 |
VB VAT | 1 638.00 | | | 1 638.00 |
VI Group and Associates | 9 842.00 | 9 842.00 | | 9 842.00 |
VS Prepaid expenses | 411.00 | | | 411.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 4 464.00 | 4 464.00 | | 4 464.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 11 039.00 | 11 039.00 | | 11 039.00 |
