| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 46 000.00 | | 46 000.00 | 46 000.00 |
AR Technical installations, industrial equipment and tools | 18 395.00 | 18 395.00 | | 18 395.00 |
BH Other financial assets | 26.00 | | 26.00 | 26.00 |
BJ TOTAL (I) | 64 421.00 | 18 395.00 | 46 026.00 | 64 421.00 |
BZ Other receivables | 66.00 | | 66.00 | 66.00 |
CF Cash and cash equivalents | 372.00 | | 372.00 | 372.00 |
CJ TOTAL (II) | 438.00 | | 438.00 | 438.00 |
CO Grand total (0 to V) | 64 859.00 | 18 395.00 | 46 464.00 | 64 859.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 8 000.00 | 8 000.00 | | 8 000.00 |
DH Retained earnings | -25 711.00 | -23 938.00 | | -25 711.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -4 149.00 | -1 773.00 | | -4 149.00 |
DL TOTAL (I) | -21 860.00 | -17 711.00 | | -21 860.00 |
DV Miscellaneous Loans and Financial Debts (4) | 67 583.00 | 64 013.00 | | 67 583.00 |
DX Trade payables and related accounts | 398.00 | 386.00 | | 398.00 |
DY Tax and social security liabilities | 343.00 | 68.00 | | 343.00 |
EC TOTAL (IV) | 68 324.00 | 64 467.00 | | 68 324.00 |
EE Grand total (I to V) | 46 464.00 | 46 756.00 | | 46 464.00 |
EI Including equity loans | 67 583.00 | | | 67 583.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 15 417.00 | | 15 417.00 | 15 417.00 |
FJ Net sales | 15 417.00 | | 15 417.00 | 15 417.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | | |
FR Total operating income (I) | | | 15 417.00 | |
FU Purchases of raw materials and other supplies | | | 837.00 | |
FW Other purchases and external expenses | | | 18 447.00 | |
FX Taxes, duties, and similar payments | | | 267.00 | |
GE Other Expenses | | | 15.00 | |
GF Total Operating Expenses (II) | | | 19 566.00 | |
GG - OPERATING RESULT (I - II) | | | -4 149.00 | |
GR Interest and similar expenses | | | | |
GU Total financial expenses (VI) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -4 149.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 15 417.00 | 18 834.00 | | 15 417.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 19 566.00 | 20 607.00 | | 19 566.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -4 149.00 | -1 773.00 | | -4 149.00 |
