| |
| 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 | 4 715.00 | 4 715.00 | | 4 715.00 |
AT Other tangible assets | 31 688.00 | 31 521.00 | 167.00 | 31 688.00 |
BH Other financial assets | 11 028.00 | | 11 028.00 | 11 028.00 |
BJ TOTAL (I) | 47 430.00 | 36 235.00 | 11 195.00 | 47 430.00 |
BZ Other receivables | 3 010.00 | | 3 010.00 | 3 010.00 |
CH Prepaid expenses | 661.00 | | 661.00 | 661.00 |
CJ TOTAL (II) | 3 671.00 | | 3 671.00 | 3 671.00 |
CO Grand total (0 to V) | 51 101.00 | 36 235.00 | 14 866.00 | 51 101.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 623.00 | | | 7 623.00 |
DH Retained earnings | -227 408.00 | | | -227 408.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -20 201.00 | | | -20 201.00 |
DL TOTAL (I) | -239 986.00 | | | -239 986.00 |
DU Loans and Debts from Credit Institutions (3) | 608.00 | | | 608.00 |
DV Miscellaneous Loans and Financial Debts (4) | 249 952.00 | | | 249 952.00 |
DX Trade payables and related accounts | 947.00 | | | 947.00 |
DY Tax and social security liabilities | 3 343.00 | | | 3 343.00 |
EC TOTAL (IV) | 254 851.00 | | | 254 851.00 |
EE Grand total (I to V) | 14 865.00 | | | 14 865.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | | | 83 966.00 | |
FJ Net sales | | | 83 966.00 | |
FR Total operating income (I) | | | 83 966.00 | |
FU Purchases of raw materials and other supplies | | | 22 309.00 | |
FW Other purchases and external expenses | | | 50 702.00 | |
FX Taxes, duties, and similar payments | | | 1 544.00 | |
FY Salaries and Wages | | | 24 822.00 | |
FZ Social Security Contributions | | | 11 719.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 314.00 | |
GE Other Expenses | | | 31.00 | |
GF Total Operating Expenses (II) | | | 111 444.00 | |
GG - OPERATING RESULT (I - II) | | | -27 477.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -27 477.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 7 277.00 | | | 7 277.00 |
HD Total exceptional income (VII) | 7 277.00 | | | 7 277.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 7 277.00 | | | 7 277.00 |
HL TOTAL REVENUE (I + III + V + VII) | 91 243.00 | | | 91 243.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 111 444.00 | | | 111 444.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -20 200.00 | | | -20 200.00 |
