| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 5 703.00 | 4 879.00 | 824.00 | 5 703.00 |
BH Other financial assets | 170.00 | | 170.00 | 170.00 |
BJ TOTAL (I) | 5 873.00 | 4 879.00 | 994.00 | 5 873.00 |
BV Advances and down payments on orders | 740.00 | | 740.00 | 740.00 |
BZ Other receivables | 10 489.00 | | 10 489.00 | 10 489.00 |
CD Marketable securities | 65 923.00 | | 65 923.00 | 65 923.00 |
CF Cash and cash equivalents | 9 059.00 | | 9 059.00 | 9 059.00 |
CJ TOTAL (II) | 86 211.00 | | 86 211.00 | 86 211.00 |
CO Grand total (0 to V) | 92 084.00 | 4 879.00 | 87 205.00 | 92 084.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 5 000.00 | 5 000.00 | | 5 000.00 |
DD Legal reserve (1) | 500.00 | 500.00 | | 500.00 |
DG Other reserves | 6 000.00 | 29 000.00 | | 6 000.00 |
DH Retained earnings | 782.00 | 909.00 | | 782.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -20 982.00 | -23 128.00 | | -20 982.00 |
DL TOTAL (I) | -8 700.00 | 12 282.00 | | -8 700.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 952.00 | 1 952.00 | | 1 952.00 |
DX Trade payables and related accounts | 4 858.00 | 4 856.00 | | 4 858.00 |
DY Tax and social security liabilities | 815.00 | 814.00 | | 815.00 |
EA Other liabilities | 88 281.00 | 85 093.00 | | 88 281.00 |
EC TOTAL (IV) | 95 905.00 | 92 715.00 | | 95 905.00 |
EE Grand total (I to V) | 87 205.00 | 104 997.00 | | 87 205.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 1.00 | |
FW Other purchases and external expenses | | | 19 220.00 | |
FX Taxes, duties, and similar payments | | | 847.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 597.00 | |
GF Total Operating Expenses (II) | | | 20 663.00 | |
GG - OPERATING RESULT (I - II) | | | -20 663.00 | |
GL Other interest and similar income | | | 148.00 | |
GM Reversals of provisions and transfers of expenses | | | | |
GP Total financial income (V) | | | 148.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 148.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -20 515.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | | 1.00 | | |
HD Total exceptional income (VII) | | 1.00 | | |
HE Exceptional expenses on management operations | 467.00 | | | 467.00 |
HF Exceptional expenses on capital transactions | | 30 000.00 | | |
HH Total exceptional expenses (VIII) | 467.00 | 30 000.00 | | 467.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -467.00 | -29 999.00 | | -467.00 |
HL TOTAL REVENUE (I + III + V + VII) | 149.00 | 30 359.00 | | 149.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 21 130.00 | 53 486.00 | | 21 130.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -20 982.00 | -23 128.00 | | -20 982.00 |
