| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 5 113.00 | 5 113.00 | | 5 113.00 |
AR Technical installations, industrial equipment and tools | 54 530.00 | 49 465.00 | 5 065.00 | 54 530.00 |
AT Other tangible assets | 3 886.00 | 3 886.00 | | 3 886.00 |
BJ TOTAL (I) | 63 682.00 | 58 465.00 | 5 217.00 | 63 682.00 |
BX Customers and related accounts | 2 587.00 | | 2 587.00 | 2 587.00 |
BZ Other receivables | 338.00 | | 338.00 | 338.00 |
CF Cash and cash equivalents | 1.00 | | 1.00 | 1.00 |
CJ TOTAL (II) | 2 927.00 | | 2 927.00 | 2 927.00 |
CO Grand total (0 to V) | 66 609.00 | 58 465.00 | 8 144.00 | 66 609.00 |
CU Other investments | 152.00 | | 152.00 | 152.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 622.00 | 7 622.00 | | 7 622.00 |
DD Legal reserve (1) | 762.00 | 762.00 | | 762.00 |
DH Retained earnings | -4 394.00 | -4 698.00 | | -4 394.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -2 903.00 | 304.00 | | -2 903.00 |
DL TOTAL (I) | 1 088.00 | 3 990.00 | | 1 088.00 |
DU Loans and Debts from Credit Institutions (3) | 1 958.00 | 1 444.00 | | 1 958.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 168.00 | 300.00 | | 1 168.00 |
DX Trade payables and related accounts | 3 532.00 | 3 236.00 | | 3 532.00 |
DY Tax and social security liabilities | 397.00 | 315.00 | | 397.00 |
EC TOTAL (IV) | 7 056.00 | 5 295.00 | | 7 056.00 |
EE Grand total (I to V) | 8 144.00 | 9 286.00 | | 8 144.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 6 762.00 | 42.00 | 6 804.00 | 6 762.00 |
FJ Net sales | 6 762.00 | 42.00 | 6 804.00 | 6 762.00 |
FQ Other income | | | | |
FR Total operating income (I) | | | 6 804.00 | |
FU Purchases of raw materials and other supplies | | | 507.00 | |
FW Other purchases and external expenses | | | 4 484.00 | |
FX Taxes, duties, and similar payments | | | 366.00 | |
FY Salaries and Wages | | | 832.00 | |
FZ Social Security Contributions | | | 430.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 3 087.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 9 707.00 | |
GG - OPERATING RESULT (I - II) | | | -2 903.00 | |
GO Net income from sales of marketable securities | | | | |
GP Total financial income (V) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -2 903.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 6 804.00 | 18 156.00 | | 6 804.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 9 707.00 | 17 853.00 | | 9 707.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -2 903.00 | 304.00 | | -2 903.00 |
