| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 295.00 | 295.00 | | 295.00 |
AR Technical installations, industrial equipment and tools | 102 607.00 | 97 085.00 | 5 522.00 | 102 607.00 |
AT Other tangible assets | 21 101.00 | 19 834.00 | 1 267.00 | 21 101.00 |
BH Other financial assets | 4 000.00 | | 4 000.00 | 4 000.00 |
BJ TOTAL (I) | 128 083.00 | 117 214.00 | 10 869.00 | 128 083.00 |
BL Raw materials, supplies | 828.00 | | 828.00 | 828.00 |
BT Goods | 1 516.00 | | 1 516.00 | 1 516.00 |
BX Customers and related accounts | 65.00 | | 65.00 | 65.00 |
BZ Other receivables | 13 138.00 | | 13 138.00 | 13 138.00 |
CF Cash and cash equivalents | 2 756.00 | | 2 756.00 | 2 756.00 |
CH Prepaid expenses | 224.00 | | 224.00 | 224.00 |
CJ TOTAL (II) | 18 527.00 | | 18 527.00 | 18 527.00 |
CO Grand total (0 to V) | 146 610.00 | 117 214.00 | 29 396.00 | 146 610.00 |
CU Other investments | 80.00 | | 80.00 | 80.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 4 000.00 | 4 000.00 | | 4 000.00 |
DH Retained earnings | -155 502.00 | -136 867.00 | | -155 502.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -24 296.00 | -18 636.00 | | -24 296.00 |
DL TOTAL (I) | -175 798.00 | -151 502.00 | | -175 798.00 |
DU Loans and Debts from Credit Institutions (3) | 134.00 | 115.00 | | 134.00 |
DV Miscellaneous Loans and Financial Debts (4) | 15 108.00 | 14 208.00 | | 15 108.00 |
DX Trade payables and related accounts | 183 364.00 | 175 513.00 | | 183 364.00 |
DY Tax and social security liabilities | 6 587.00 | 7 106.00 | | 6 587.00 |
EC TOTAL (IV) | 205 194.00 | 196 942.00 | | 205 194.00 |
EE Grand total (I to V) | 29 396.00 | 45 440.00 | | 29 396.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 135 686.00 | | 135 686.00 | 135 686.00 |
FG Production sold - services | 1 487.00 | | 1 487.00 | 1 487.00 |
FJ Net sales | 137 173.00 | | 137 173.00 | 137 173.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 1 699.00 | |
FQ Other income | | | 5.00 | |
FR Total operating income (I) | | | 138 877.00 | |
FS Purchases of goods (including customs duties) | | | 72 451.00 | |
FT Inventory change (goods) | | | -377.00 | |
FU Purchases of raw materials and other supplies | | | 1 813.00 | |
FV Inventory change (raw materials and supplies) | | | -242.00 | |
FW Other purchases and external expenses | | | 54 100.00 | |
FX Taxes, duties, and similar payments | | | 1 358.00 | |
FY Salaries and Wages | | | 19 001.00 | |
FZ Social Security Contributions | | | 2 683.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 12 374.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 163 164.00 | |
GG - OPERATING RESULT (I - II) | | | -24 287.00 | |
GK Income from other securities and fixed asset receivables | | | 1.00 | |
GP Total financial income (V) | | | 1.00 | |
GR Interest and similar expenses | | | 10.00 | |
GU Total financial expenses (VI) | | | 10.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -8.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -24 296.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HF Exceptional expenses on capital transactions | | 464.00 | | |
HH Total exceptional expenses (VIII) | | 464.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -464.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 138 878.00 | 136 529.00 | | 138 878.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 163 173.00 | 155 165.00 | | 163 173.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -24 296.00 | -18 636.00 | | -24 296.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 104 840.00 | 12 374.00 | | 104 840.00 |
PE DEPRECIATION Total including other intangible assets | 295.00 | | | 295.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 104 544.00 | 12 374.00 | | 104 544.00 |
