| |
| 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 | 1 392.00 | 1 392.00 | | 1 392.00 |
AT Other tangible assets | 44 346.00 | 37 435.00 | 6 910.00 | 44 346.00 |
BH Other financial assets | 2 327.00 | | 2 327.00 | 2 327.00 |
BJ TOTAL (I) | 48 589.00 | 38 827.00 | 9 761.00 | 48 589.00 |
BT Goods | 7 820.00 | | 7 820.00 | 7 820.00 |
BZ Other receivables | 4 305.00 | | 4 305.00 | 4 305.00 |
CF Cash and cash equivalents | 28 585.00 | | 28 585.00 | 28 585.00 |
CH Prepaid expenses | 1 286.00 | | 1 286.00 | 1 286.00 |
CJ TOTAL (II) | 41 996.00 | | 41 996.00 | 41 996.00 |
CO Grand total (0 to V) | 90 584.00 | 38 827.00 | 51 757.00 | 90 584.00 |
CU Other investments | 524.00 | | 524.00 | 524.00 |
| |
| 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 |
DG Other reserves | 12 553.00 | 17 829.00 | | 12 553.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -2 061.00 | -5 276.00 | | -2 061.00 |
DL TOTAL (I) | 18 877.00 | 20 938.00 | | 18 877.00 |
DV Miscellaneous Loans and Financial Debts (4) | 12 373.00 | 13 459.00 | | 12 373.00 |
DX Trade payables and related accounts | 1 953.00 | 1 343.00 | | 1 953.00 |
DY Tax and social security liabilities | 18 554.00 | 11 993.00 | | 18 554.00 |
EC TOTAL (IV) | 32 880.00 | 26 795.00 | | 32 880.00 |
EE Grand total (I to V) | 51 757.00 | 47 733.00 | | 51 757.00 |
EG Accrued income and payables due within one year | 32 880.00 | 26 795.00 | | 32 880.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | | | 130 527.00 | |
FJ Net sales | | | 130 527.00 | |
FO Operating subsidies | | | | |
FQ Other income | | | | |
FR Total operating income (I) | | | 130 528.00 | |
FS Purchases of goods (including customs duties) | | | 13 162.00 | |
FT Inventory change (goods) | | | -1 509.00 | |
FW Other purchases and external expenses | | | 23 951.00 | |
FX Taxes, duties, and similar payments | | | 4 214.00 | |
FY Salaries and Wages | | | 64 773.00 | |
FZ Social Security Contributions | | | 31 715.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 787.00 | |
GE Other Expenses | | | 70.00 | |
GF Total Operating Expenses (II) | | | 138 163.00 | |
GG - OPERATING RESULT (I - II) | | | -7 635.00 | |
GP Total financial income (V) | | | 5 575.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 5 575.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -2 060.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 136 103.00 | 135 573.00 | | 136 103.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 138 163.00 | 140 848.00 | | 138 163.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -2 060.00 | -5 275.00 | | -2 060.00 |
| |
| 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 | 1 953.00 | 1 953.00 | | 1 953.00 |
8K Other liabilities (including liabilities related to repo transactions) | 12 373.00 | 12 373.00 | | 12 373.00 |
UT Other financial assets | 2 327.00 | | | 2 327.00 |
VP Miscellaneous | 4 305.00 | | | 4 305.00 |
VQ Other Taxes, Duties, and Similar Debts | 18 554.00 | 18 554.00 | | 18 554.00 |
VS Prepaid expenses | 1 286.00 | | | 1 286.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 7 918.00 | 5 591.00 | 2 327.00 | 7 918.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 32 880.00 | 32 880.00 | | 32 880.00 |
