| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AR Technical installations, industrial equipment and tools | | | 5 875.00 | |
BJ TOTAL (I) | | | 60 875.00 | |
BV Advances and down payments on orders | 676.00 | | 801.00 | 676.00 |
BX Customers and related accounts | 219.00 | 304.00 | 219.00 | 219.00 |
BZ Other receivables | | 1 614.00 | 1 301.00 | |
CF Cash and cash equivalents | | | 4 866.00 | |
CH Prepaid expenses | | | 165.00 | |
CJ TOTAL (II) | | | 7 352.00 | |
CO Grand total (0 to V) | | | 68 227.00 | |
CS Evaluated investments - equity method | | | 55 000.00 | |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 113 190.00 | 113 190.00 | | 113 190.00 |
DH Retained earnings | -62 182.00 | -56 724.00 | | -62 182.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -5 800.00 | -5 457.00 | | -5 800.00 |
DL TOTAL (I) | 45 208.00 | 51 008.00 | | 45 208.00 |
DV Miscellaneous Loans and Financial Debts (4) | 22 865.00 | 21 995.00 | | 22 865.00 |
DX Trade payables and related accounts | 45.00 | | | 45.00 |
DY Tax and social security liabilities | 109.00 | 193.00 | | 109.00 |
EC TOTAL (IV) | 23 019.00 | 22 188.00 | | 23 019.00 |
EE Grand total (I to V) | 68 227.00 | 73 196.00 | | 68 227.00 |
EG Accrued income and payables due within one year | 23 019.00 | 22 186.00 | | 23 019.00 |
EI Including equity loans | -83.00 | | | -83.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FJ Net sales | | | 622.00 | |
FO Operating subsidies | | | | |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 623.00 | |
FW Other purchases and external expenses | | | 2 382.00 | |
FX Taxes, duties, and similar payments | | | 179.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 3 862.00 | |
GE Other Expenses | | | 2.00 | |
GF Total Operating Expenses (II) | | | 6 424.00 | |
GG - OPERATING RESULT (I - II) | | | -5 801.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 1.00 | |
GL Other interest and similar income | | | | |
GP Total financial income (V) | | | 1.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 1.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -5 800.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 624.00 | 1 525.00 | | 624.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 6 424.00 | 6 982.00 | | 6 424.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -5 800.00 | -5 457.00 | | -5 800.00 |