| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 3 000.00 | 3 000.00 | | 3 000.00 |
AJ Other Intangible Assets | 6 979.00 | 2 193.00 | 4 786.00 | 6 979.00 |
AR Technical installations, industrial equipment and tools | 517.00 | 385.00 | 131.00 | 517.00 |
AT Other tangible assets | 1 867.00 | 1 867.00 | | 1 867.00 |
BJ TOTAL (I) | 12 363.00 | 7 446.00 | 4 917.00 | 12 363.00 |
BX Customers and related accounts | 2 879.00 | | 2 879.00 | 2 879.00 |
BZ Other receivables | 3 666.00 | | 3 666.00 | 3 666.00 |
CF Cash and cash equivalents | 8 805.00 | | 8 805.00 | 8 805.00 |
CH Prepaid expenses | 10.00 | | 10.00 | 10.00 |
CJ TOTAL (II) | 15 361.00 | | 15 361.00 | 15 361.00 |
CO Grand total (0 to V) | 27 724.00 | 7 446.00 | 20 278.00 | 27 724.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 15 000.00 | 7 500.00 | | 15 000.00 |
DD Legal reserve (1) | 750.00 | 750.00 | | 750.00 |
DH Retained earnings | -38 006.00 | -33 426.00 | | -38 006.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -11 959.00 | -4 580.00 | | -11 959.00 |
DL TOTAL (I) | -34 215.00 | -29 756.00 | | -34 215.00 |
DU Loans and Debts from Credit Institutions (3) | 42.00 | 49.00 | | 42.00 |
DV Miscellaneous Loans and Financial Debts (4) | 46 980.00 | 41 537.00 | | 46 980.00 |
DX Trade payables and related accounts | 5 780.00 | 4 667.00 | | 5 780.00 |
DY Tax and social security liabilities | 1 275.00 | 2 548.00 | | 1 275.00 |
EA Other liabilities | 416.00 | 416.00 | | 416.00 |
EC TOTAL (IV) | 54 493.00 | 49 217.00 | | 54 493.00 |
EE Grand total (I to V) | 20 278.00 | 19 461.00 | | 20 278.00 |
EI Including equity loans | 46 980.00 | | | 46 980.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 7 976.00 | | 7 976.00 | 7 976.00 |
FJ Net sales | 7 976.00 | | 7 976.00 | 7 976.00 |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 7 977.00 | |
FW Other purchases and external expenses | | | 15 426.00 | |
FX Taxes, duties, and similar payments | | | 1 012.00 | |
FY Salaries and Wages | | | 30.00 | |
FZ Social Security Contributions | | | 953.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 2 334.00 | |
GE Other Expenses | | | 56.00 | |
GF Total Operating Expenses (II) | | | 19 811.00 | |
GG - OPERATING RESULT (I - II) | | | -11 834.00 | |
GR Interest and similar expenses | | | 47.00 | |
GU Total financial expenses (VI) | | | 47.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -47.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -11 881.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 78.00 | 39.00 | | 78.00 |
HH Total exceptional expenses (VIII) | 78.00 | 39.00 | | 78.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -78.00 | -39.00 | | -78.00 |
HL TOTAL REVENUE (I + III + V + VII) | 7 977.00 | 13 095.00 | | 7 977.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 19 936.00 | 17 675.00 | | 19 936.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -11 959.00 | -4 580.00 | | -11 959.00 |
