| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 5 012.00 | 5 012.00 | | 5 012.00 |
AT Other tangible assets | 5 723.00 | 5 723.00 | | 5 723.00 |
BJ TOTAL (I) | 10 735.00 | 10 735.00 | | 10 735.00 |
BX Customers and related accounts | 3 522.00 | | 3 522.00 | 3 522.00 |
BZ Other receivables | 760.00 | | 760.00 | 760.00 |
CD Marketable securities | 15.00 | | 15.00 | 15.00 |
CF Cash and cash equivalents | 1 611.00 | | 1 611.00 | 1 611.00 |
CH Prepaid expenses | 110.00 | | 110.00 | 110.00 |
CJ TOTAL (II) | 6 018.00 | | 6 018.00 | 6 018.00 |
CO Grand total (0 to V) | 16 754.00 | 10 735.00 | 6 018.00 | 16 754.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 20 000.00 | 20 000.00 | | 20 000.00 |
DD Legal reserve (1) | 2 000.00 | 2 000.00 | | 2 000.00 |
DG Other reserves | 212.00 | 212.00 | | 212.00 |
DH Retained earnings | -8 702.00 | -16 072.00 | | -8 702.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -11 234.00 | 7 370.00 | | -11 234.00 |
DL TOTAL (I) | 2 276.00 | 13 510.00 | | 2 276.00 |
DU Loans and Debts from Credit Institutions (3) | | 12.00 | | |
DV Miscellaneous Loans and Financial Debts (4) | 890.00 | 998.00 | | 890.00 |
DX Trade payables and related accounts | 2 275.00 | 2 902.00 | | 2 275.00 |
DY Tax and social security liabilities | 577.00 | 1 794.00 | | 577.00 |
EC TOTAL (IV) | 3 742.00 | 5 706.00 | | 3 742.00 |
EE Grand total (I to V) | 6 018.00 | 19 216.00 | | 6 018.00 |
EI Including equity loans | 890.00 | | | 890.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 5 325.00 | | 5 325.00 | 5 325.00 |
FJ Net sales | 5 325.00 | | 5 325.00 | 5 325.00 |
FR Total operating income (I) | | | 5 325.00 | |
FW Other purchases and external expenses | | | 9 004.00 | |
FX Taxes, duties, and similar payments | | | 390.00 | |
GE Other Expenses | | | 7 180.00 | |
GF Total Operating Expenses (II) | | | 16 574.00 | |
GG - OPERATING RESULT (I - II) | | | -11 249.00 | |
GR Interest and similar expenses | | | | |
GU Total financial expenses (VI) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -11 249.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 17.00 | 1 358.00 | | 17.00 |
HD Total exceptional income (VII) | 17.00 | 1 358.00 | | 17.00 |
HE Exceptional expenses on management operations | 1.00 | 1.00 | | 1.00 |
HH Total exceptional expenses (VIII) | 1.00 | 1.00 | | 1.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 16.00 | 1 357.00 | | 16.00 |
HL TOTAL REVENUE (I + III + V + VII) | 5 342.00 | 27 227.00 | | 5 342.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 16 576.00 | 19 858.00 | | 16 576.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -11 234.00 | 7 370.00 | | -11 234.00 |
