| |
| 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 | | | 3 124.00 | |
BJ TOTAL (I) | | | 62 210.00 | |
BV Advances and down payments on orders | | | 600.00 | |
BX Customers and related accounts | | | 200.00 | |
BZ Other receivables | | | 1 136.00 | |
CF Cash and cash equivalents | | | 1 488.00 | |
CH Prepaid expenses | | | 166.00 | |
CJ TOTAL (II) | | | 3 592.00 | |
CO Grand total (0 to V) | | | 65 802.00 | |
CS Evaluated investments - equity method | | | 59 086.00 | |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 113 190.00 | 113 190.00 | | 113 190.00 |
DH Retained earnings | -67 981.00 | -62 182.00 | | -67 981.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -5 080.00 | -5 800.00 | | -5 080.00 |
DL TOTAL (I) | 40 127.00 | 45 208.00 | | 40 127.00 |
DV Miscellaneous Loans and Financial Debts (4) | 25 558.00 | 22 865.00 | | 25 558.00 |
DX Trade payables and related accounts | | 45.00 | | |
DY Tax and social security liabilities | 116.00 | 109.00 | | 116.00 |
EC TOTAL (IV) | 25 675.00 | 23 019.00 | | 25 675.00 |
EE Grand total (I to V) | 65 802.00 | 68 227.00 | | 65 802.00 |
EG Accrued income and payables due within one year | 25 675.00 | 23 019.00 | | 25 675.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | | | 521.00 | |
FJ Net sales | | | 521.00 | |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 522.00 | |
FW Other purchases and external expenses | | | 2 760.00 | |
FX Taxes, duties, and similar payments | | | 191.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 2 751.00 | |
GE Other Expenses | | | 7.00 | |
GF Total Operating Expenses (II) | | | 5 710.00 | |
GG - OPERATING RESULT (I - II) | | | -5 188.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 106.00 | |
GL Other interest and similar income | | | 1.00 | |
GP Total financial income (V) | | | 107.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 107.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -5 080.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 630.00 | 624.00 | | 630.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 5 710.00 | 6 423.00 | | 5 710.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -5 080.00 | -5 799.00 | | -5 080.00 |