| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 4 272.00 | 1 210.00 | 3 062.00 | 4 272.00 |
AR Technical installations, industrial equipment and tools | 1 080.00 | 95.00 | 985.00 | 1 080.00 |
AT Other tangible assets | 3 681.00 | 271.00 | 3 409.00 | 3 681.00 |
BJ TOTAL (I) | 9 033.00 | 1 577.00 | 7 456.00 | 9 033.00 |
CF Cash and cash equivalents | 1 288.00 | | 1 288.00 | 1 288.00 |
CJ TOTAL (II) | 1 288.00 | | 1 288.00 | 1 288.00 |
CO Grand total (0 to V) | 10 321.00 | 1 577.00 | 8 744.00 | 10 321.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | | | 1 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -16 327.00 | | | -16 327.00 |
DL TOTAL (I) | -15 327.00 | | | -15 327.00 |
DV Miscellaneous Loans and Financial Debts (4) | 13 899.00 | | | 13 899.00 |
DX Trade payables and related accounts | 10 171.00 | | | 10 171.00 |
EC TOTAL (IV) | 24 070.00 | | | 24 070.00 |
EE Grand total (I to V) | 8 744.00 | | | 8 744.00 |
EI Including equity loans | 13 899.00 | | | 13 899.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 9 112.00 | | 9 112.00 | 9 112.00 |
FJ Net sales | 9 112.00 | | 9 112.00 | 9 112.00 |
FR Total operating income (I) | | | 9 112.00 | |
FU Purchases of raw materials and other supplies | | | 2 431.00 | |
FW Other purchases and external expenses | | | 21 430.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 577.00 | |
GF Total Operating Expenses (II) | | | 25 439.00 | |
GG - OPERATING RESULT (I - II) | | | -16 327.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -16 327.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 9 112.00 | | | 9 112.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 25 439.00 | | | 25 439.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -16 327.00 | | | -16 327.00 |
| |
| 5 - Fixed assets increase - decrease | Gross value at beginning of year - Item by item | Revaluation - Disposals | Acquisition - Gross value at year-end | |
0G ACQUISITIONS Total General Total | | | 9 033.00 | |
I4 DECREASES Grand Total | | | 9 033.00 | |
IO DECREASES Total including other intangible assets | | | 4 272.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 4 761.00 | |
KD ACQUISITIONS Total including other intangible assets | | | 4 272.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | | | 4 761.00 | |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | | 1 577.00 | | |
PE DEPRECIATION Total including other intangible assets | | 1 210.00 | | |
QU DEPRECIATION Total Tangible Fixed Assets | | 367.00 | | |
| |
| 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 | 10 171.00 | 10 171.00 | | 10 171.00 |
VI Group and Associates | 13 899.00 | 13 899.00 | | 13 899.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 24 070.00 | 24 070.00 | | 24 070.00 |
