| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 9 000.00 | | 9 000.00 | 9 000.00 |
AR Technical installations, industrial equipment and tools | 45 617.00 | 40 093.00 | 5 524.00 | 45 617.00 |
AT Other tangible assets | 19 497.00 | 13 961.00 | 5 535.00 | 19 497.00 |
BH Other financial assets | 800.00 | | 800.00 | 800.00 |
BJ TOTAL (I) | 74 914.00 | 54 054.00 | 20 859.00 | 74 914.00 |
BL Raw materials, supplies | 1 101.00 | | 1 101.00 | 1 101.00 |
BZ Other receivables | 585.00 | | 585.00 | 585.00 |
CF Cash and cash equivalents | 7 622.00 | | 7 622.00 | 7 622.00 |
CH Prepaid expenses | | | | |
CJ TOTAL (II) | 9 309.00 | | 9 309.00 | 9 309.00 |
CO Grand total (0 to V) | 84 222.00 | 54 054.00 | 30 168.00 | 84 222.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 500.00 | 1 500.00 | | 1 500.00 |
DD Legal reserve (1) | 150.00 | 150.00 | | 150.00 |
DG Other reserves | 19 991.00 | 17 211.00 | | 19 991.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -1 460.00 | 2 780.00 | | -1 460.00 |
DL TOTAL (I) | 20 182.00 | 21 641.00 | | 20 182.00 |
DU Loans and Debts from Credit Institutions (3) | 5 899.00 | 12 134.00 | | 5 899.00 |
DV Miscellaneous Loans and Financial Debts (4) | 70.00 | 2 717.00 | | 70.00 |
DX Trade payables and related accounts | 2 505.00 | 2 510.00 | | 2 505.00 |
DY Tax and social security liabilities | 1 512.00 | 1 594.00 | | 1 512.00 |
EC TOTAL (IV) | 9 986.00 | 18 955.00 | | 9 986.00 |
EE Grand total (I to V) | 30 168.00 | 40 596.00 | | 30 168.00 |
EG Accrued income and payables due within one year | 9 987.00 | 13 070.00 | | 9 987.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 77 636.00 | | 77 636.00 | 77 636.00 |
FJ Net sales | 77 636.00 | | 77 636.00 | 77 636.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 276.00 | |
FR Total operating income (I) | | | 77 912.00 | |
FU Purchases of raw materials and other supplies | | | 21 551.00 | |
FV Inventory change (raw materials and supplies) | | | 406.00 | |
FW Other purchases and external expenses | | | 22 788.00 | |
FX Taxes, duties, and similar payments | | | 698.00 | |
FY Salaries and Wages | | | 24 495.00 | |
FZ Social Security Contributions | | | 293.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 8 118.00 | |
GE Other Expenses | | | 515.00 | |
GF Total Operating Expenses (II) | | | 78 864.00 | |
GG - OPERATING RESULT (I - II) | | | -952.00 | |
GR Interest and similar expenses | | | 508.00 | |
GU Total financial expenses (VI) | | | 508.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -508.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -1 460.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 276.00 | 337.00 | | 276.00 |
A4 Equity method investments | 495.00 | 487.00 | | 495.00 |
HK Income tax | | 486.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 77 912.00 | 74 214.00 | | 77 912.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 79 372.00 | 71 434.00 | | 79 372.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -1 460.00 | 2 780.00 | | -1 460.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 45 935.00 | 8 119.00 | | 45 935.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 45 935.00 | 8 119.00 | | 45 935.00 |
| |
| 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 | 2 505.00 | 2 505.00 | | 2 505.00 |
8K Other liabilities (including liabilities related to repo transactions) | 70.00 | 70.00 | | 70.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 385.00 | 585.00 | 800.00 | 1 385.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 9 986.00 | 9 987.00 | | 9 986.00 |
