| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | | | 1 855.00 | |
AF Concessions, Patents and Similar Rights | 1 038.00 | | 1 038.00 | 1 038.00 |
AV Fixed assets in progress | | | 3 150.00 | |
BD Other fixed assets | | | 250.00 | |
BH Other financial assets | | | 1 000.00 | |
BJ TOTAL (I) | | | 8 333.00 | |
BL Raw materials, supplies | | | 70 306.00 | |
BT Goods | | | 26 401.00 | |
BX Customers and related accounts | | | 4 733.00 | |
BZ Other receivables | | | 11 151.00 | |
CF Cash and cash equivalents | | | 23 804.00 | |
CJ TOTAL (II) | | | 136 395.00 | |
CO Grand total (0 to V) | | | 144 728.00 | |
CX Development or Research and Development Expenses | | | 1 040.00 | |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 26 700.00 | 26 700.00 | | 26 700.00 |
DB Share, merger, contribution premiums, etc. | 43 300.00 | 43 300.00 | | 43 300.00 |
DD Legal reserve (1) | 123.00 | 123.00 | | 123.00 |
DH Retained earnings | -29 940.00 | -10 090.00 | | -29 940.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -27 446.00 | -19 850.00 | | -27 446.00 |
DL TOTAL (I) | 12 737.00 | 40 183.00 | | 12 737.00 |
DU Loans and Debts from Credit Institutions (3) | 75 336.00 | 24 135.00 | | 75 336.00 |
DV Miscellaneous Loans and Financial Debts (4) | 44 492.00 | 139 857.00 | | 44 492.00 |
DW Advances and down payments received on current orders | 10.00 | 10.00 | | 10.00 |
DX Trade payables and related accounts | 8 415.00 | 281.00 | | 8 415.00 |
DY Tax and social security liabilities | 509.00 | 5 238.00 | | 509.00 |
EA Other liabilities | 3 229.00 | 2 315.00 | | 3 229.00 |
EC TOTAL (IV) | 131 991.00 | 171 837.00 | | 131 991.00 |
EE Grand total (I to V) | 144 728.00 | 212 020.00 | | 144 728.00 |
EG Accrued income and payables due within one year | 131 980.00 | 155 167.00 | | 131 980.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | | | 18 644.00 | |
FJ Net sales | | | 18 644.00 | |
FM Inventory production | | | 1 761.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 3 201.00 | |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 23 608.00 | |
FU Purchases of raw materials and other supplies | | | 57 463.00 | |
FV Inventory change (raw materials and supplies) | | | -40 958.00 | |
FW Other purchases and external expenses | | | 21 083.00 | |
FX Taxes, duties, and similar payments | | | 297.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 2 497.00 | |
GE Other Expenses | | | 7 616.00 | |
GF Total Operating Expenses (II) | | | 47 998.00 | |
GG - OPERATING RESULT (I - II) | | | -24 389.00 | |
GL Other interest and similar income | | | 25.00 | |
GP Total financial income (V) | | | 25.00 | |
GR Interest and similar expenses | | | 1 095 561.00 | |
GU Total financial expenses (VI) | | | 1 095.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1 070.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -25 459.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 12 000.00 | 8 330.00 | | 12 000.00 |
HD Total exceptional income (VII) | 12 000.00 | 8 330.00 | | 12 000.00 |
HE Exceptional expenses on management operations | 13 986.00 | | | 13 986.00 |
HF Exceptional expenses on capital transactions | | 8 330.00 | | |
HH Total exceptional expenses (VIII) | 13 986.00 | 8 330.00 | | 13 986.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -1 986.00 | | | -1 986.00 |
HL TOTAL REVENUE (I + III + V + VII) | 35 633.00 | 32 135.00 | | 35 633.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 63 079.00 | 51 985.00 | | 63 079.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -27 445.00 | -19 850.00 | | -27 445.00 |
