| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 3 850.00 | 3 363.00 | 487.00 | 3 850.00 |
BH Other financial assets | 280.00 | | 280.00 | 280.00 |
BJ TOTAL (I) | 4 130.00 | 3 363.00 | 767.00 | 4 130.00 |
BX Customers and related accounts | 9 080.00 | | 9 080.00 | 9 080.00 |
BZ Other receivables | 9 664.00 | | 9 664.00 | 9 664.00 |
CF Cash and cash equivalents | 4 264.00 | | 4 264.00 | 4 264.00 |
CH Prepaid expenses | 690.00 | | 690.00 | 690.00 |
CJ TOTAL (II) | 23 696.00 | | 23 696.00 | 23 696.00 |
CO Grand total (0 to V) | 27 826.00 | 3 363.00 | 24 463.00 | 27 826.00 |
CP Shares due in less than one year | 280.00 | | | 280.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 500.00 | 1 500.00 | | 1 500.00 |
DD Legal reserve (1) | 150.00 | 150.00 | | 150.00 |
DH Retained earnings | -79 816.00 | -30 357.00 | | -79 816.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -124 722.00 | -49 458.00 | | -124 722.00 |
DL TOTAL (I) | -202 888.00 | -78 166.00 | | -202 888.00 |
DU Loans and Debts from Credit Institutions (3) | 2 766.00 | | | 2 766.00 |
DV Miscellaneous Loans and Financial Debts (4) | 196 682.00 | 78 032.00 | | 196 682.00 |
DX Trade payables and related accounts | 20 561.00 | 22 443.00 | | 20 561.00 |
DY Tax and social security liabilities | 5 089.00 | 9 509.00 | | 5 089.00 |
EA Other liabilities | 600.00 | 10 302.00 | | 600.00 |
EB Prepaid income (2) | 1 653.00 | 3 667.00 | | 1 653.00 |
EC TOTAL (IV) | 227 351.00 | 123 952.00 | | 227 351.00 |
EE Grand total (I to V) | 24 463.00 | 45 786.00 | | 24 463.00 |
EG Accrued income and payables due within one year | 227 351.00 | 123 952.00 | | 227 351.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 2 766.00 | | | 2 766.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | | 35 824.00 | |
FJ Net sales | | | 35 824.00 | |
FQ Other income | | | 375.00 | |
FR Total operating income (I) | | | 36 198.00 | |
FW Other purchases and external expenses | | | 152 183.00 | |
FX Taxes, duties, and similar payments | | | 372.00 | |
FY Salaries and Wages | | | 2 184.00 | |
FZ Social Security Contributions | | | 97.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 93.00 | |
GE Other Expenses | | | 4 127.00 | |
GF Total Operating Expenses (II) | | | 159 056.00 | |
GG - OPERATING RESULT (I - II) | | | -122 858.00 | |
GR Interest and similar expenses | | | 1 698.00 | |
GS Negative differences of foreign exchange | | | 166.00 | |
GU Total financial expenses (VI) | | | 1 864.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1 864.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -124 722.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 36 198.00 | 46 311.00 | | 36 198.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 160 921.00 | 95 769.00 | | 160 921.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -124 722.00 | -49 458.00 | | -124 722.00 |
