| |
| 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 | 137 200.00 | 137 200.00 | | 137 200.00 |
AT Other tangible assets | 87 183.00 | 8 391.00 | 78 792.00 | 87 183.00 |
AX Advances and down payments | | | | |
BJ TOTAL (I) | 224 383.00 | 145 591.00 | 78 792.00 | 224 383.00 |
BX Customers and related accounts | 1 805.00 | | 1 805.00 | 1 805.00 |
BZ Other receivables | 2 043.00 | | 2 043.00 | 2 043.00 |
CF Cash and cash equivalents | 1 621.00 | | 1 621.00 | 1 621.00 |
CH Prepaid expenses | 757.00 | | 757.00 | 757.00 |
CJ TOTAL (II) | 6 226.00 | | 6 226.00 | 6 226.00 |
CO Grand total (0 to V) | 230 609.00 | 145 591.00 | 85 018.00 | 230 609.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 500.00 | 7 500.00 | | 7 500.00 |
DH Retained earnings | -118 900.00 | -118 847.00 | | -118 900.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -8 034.00 | -54.00 | | -8 034.00 |
DL TOTAL (I) | -119 434.00 | -111 400.00 | | -119 434.00 |
DU Loans and Debts from Credit Institutions (3) | 6 788.00 | 14 420.00 | | 6 788.00 |
DV Miscellaneous Loans and Financial Debts (4) | 164 161.00 | 131 157.00 | | 164 161.00 |
DX Trade payables and related accounts | 4 502.00 | 3 656.00 | | 4 502.00 |
EA Other liabilities | 29 000.00 | 29 000.00 | | 29 000.00 |
EC TOTAL (IV) | 204 452.00 | 178 232.00 | | 204 452.00 |
EE Grand total (I to V) | 85 018.00 | 66 832.00 | | 85 018.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 3 739.00 | | 3 739.00 | 3 739.00 |
FJ Net sales | 3 739.00 | | 3 739.00 | 3 739.00 |
FQ Other income | | | 6.00 | |
FR Total operating income (I) | | | 3 745.00 | |
FW Other purchases and external expenses | | | 2 632.00 | |
FX Taxes, duties, and similar payments | | | 163.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 8 135.00 | |
GF Total Operating Expenses (II) | | | 10 930.00 | |
GG - OPERATING RESULT (I - II) | | | -7 185.00 | |
GR Interest and similar expenses | | | 784.00 | |
GU Total financial expenses (VI) | | | 784.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -784.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -7 969.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 65.00 | 63.00 | | 65.00 |
HH Total exceptional expenses (VIII) | 65.00 | 63.00 | | 65.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -65.00 | -63.00 | | -65.00 |
HL TOTAL REVENUE (I + III + V + VII) | 3 745.00 | 5 409.00 | | 3 745.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 11 779.00 | 5 463.00 | | 11 779.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -8 034.00 | -54.00 | | -8 034.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 164 161.00 | 164 161.00 | | 164 161.00 |
8B Suppliers and Related Accounts | 4 502.00 | 4 502.00 | | 4 502.00 |
8K Other liabilities (including liabilities related to repo transactions) | 29 000.00 | 29 000.00 | | 29 000.00 |
VG Loans with a maturity of up to one year at origin | 6 788.00 | 6 788.00 | | 6 788.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 4 605.00 | 4 605.00 | | 4 605.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 204 452.00 | 204 452.00 | | 204 452.00 |
