| |
| 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 | 9 394.00 | 9 394.00 | | 9 394.00 |
AT Other tangible assets | 14 738.00 | 14 738.00 | | 14 738.00 |
BJ TOTAL (I) | 24 133.00 | 24 133.00 | | 24 133.00 |
BT Goods | 12 138.00 | | 12 138.00 | 12 138.00 |
BX Customers and related accounts | 3 386.00 | | 3 386.00 | 3 386.00 |
BZ Other receivables | 518.00 | | 518.00 | 518.00 |
CF Cash and cash equivalents | 835.00 | | 835.00 | 835.00 |
CJ TOTAL (II) | 16 877.00 | | 16 877.00 | 16 877.00 |
CO Grand total (0 to V) | 41 010.00 | 24 133.00 | 16 877.00 | 41 010.00 |
| |
| 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) | 2 287.00 | 2 287.00 | | 2 287.00 |
DH Retained earnings | -14 968.00 | -3 114.00 | | -14 968.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -11 446.00 | -11 854.00 | | -11 446.00 |
DL TOTAL (I) | -16 505.00 | -5 059.00 | | -16 505.00 |
DV Miscellaneous Loans and Financial Debts (4) | 23 043.00 | 16 348.00 | | 23 043.00 |
DX Trade payables and related accounts | 9 358.00 | 6 758.00 | | 9 358.00 |
DY Tax and social security liabilities | 981.00 | 86.00 | | 981.00 |
EC TOTAL (IV) | 33 382.00 | 23 193.00 | | 33 382.00 |
EE Grand total (I to V) | 16 877.00 | 18 134.00 | | 16 877.00 |
EG Accrued income and payables due within one year | 33 382.00 | 23 193.00 | | 33 382.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 12 724.00 | | 12 724.00 | 12 724.00 |
FG Production sold - services | 7 466.00 | | 7 466.00 | 7 466.00 |
FJ Net sales | 20 190.00 | | 20 190.00 | 20 190.00 |
FQ Other income | | | 2.00 | |
FR Total operating income (I) | | | 20 192.00 | |
FS Purchases of goods (including customs duties) | | | 8 175.00 | |
FT Inventory change (goods) | | | 2 629.00 | |
FW Other purchases and external expenses | | | 10 726.00 | |
FX Taxes, duties, and similar payments | | | 888.00 | |
FY Salaries and Wages | | | 8 118.00 | |
GE Other Expenses | | | 283.00 | |
GF Total Operating Expenses (II) | | | 30 819.00 | |
GG - OPERATING RESULT (I - II) | | | -10 627.00 | |
GL Other interest and similar income | | | 1.00 | |
GP Total financial income (V) | | | 1.00 | |
GR Interest and similar expenses | | | 3.00 | |
GU Total financial expenses (VI) | | | 3.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -2.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -10 629.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | | 32.00 | | |
HD Total exceptional income (VII) | | 32.00 | | |
HE Exceptional expenses on management operations | 817.00 | 150.00 | | 817.00 |
HH Total exceptional expenses (VIII) | 817.00 | 150.00 | | 817.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -817.00 | -118.00 | | -817.00 |
HL TOTAL REVENUE (I + III + V + VII) | 20 193.00 | 21 491.00 | | 20 193.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 31 639.00 | 33 345.00 | | 31 639.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -11 446.00 | -11 854.00 | | -11 446.00 |
| |
| 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 | 9 358.00 | 9 358.00 | | 9 358.00 |
8K Other liabilities (including liabilities related to repo transactions) | 23 043.00 | 23 043.00 | | 23 043.00 |
UX Other trade receivables | 3 386.00 | | | 3 386.00 |
VP Miscellaneous | 518.00 | | | 518.00 |
VQ Other Taxes, Duties, and Similar Debts | 981.00 | 981.00 | | 981.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 3 904.00 | 3 904.00 | | 3 904.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 33 382.00 | 33 382.00 | | 33 382.00 |
