| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AJ Other Intangible Assets | 4 000.00 | 4 000.00 | | 4 000.00 |
AR Technical installations, industrial equipment and tools | 87 166.00 | 81 026.00 | 6 141.00 | 87 166.00 |
AT Other tangible assets | 7 881.00 | 4 122.00 | 3 759.00 | 7 881.00 |
BJ TOTAL (I) | 114 048.00 | 89 148.00 | 24 900.00 | 114 048.00 |
BT Goods | 1 248.00 | | 1 248.00 | 1 248.00 |
BX Customers and related accounts | 1 971.00 | | 1 971.00 | 1 971.00 |
BZ Other receivables | 1 037.00 | | 1 037.00 | 1 037.00 |
CF Cash and cash equivalents | 16 614.00 | | 16 614.00 | 16 614.00 |
CH Prepaid expenses | 526.00 | | 526.00 | 526.00 |
CJ TOTAL (II) | 21 396.00 | | 21 396.00 | 21 396.00 |
CO Grand total (0 to V) | 135 443.00 | 89 148.00 | 46 295.00 | 135 443.00 |
CX Development or Research and Development Expenses | 15 000.00 | | 15 000.00 | 15 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 25 000.00 | 25 000.00 | | 25 000.00 |
DD Legal reserve (1) | 2 500.00 | 2 500.00 | | 2 500.00 |
DG Other reserves | 45 822.00 | 45 822.00 | | 45 822.00 |
DH Retained earnings | -23 440.00 | -18 324.00 | | -23 440.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -13 505.00 | -5 116.00 | | -13 505.00 |
DL TOTAL (I) | 36 377.00 | 49 882.00 | | 36 377.00 |
DV Miscellaneous Loans and Financial Debts (4) | 411.00 | 411.00 | | 411.00 |
DX Trade payables and related accounts | 1 662.00 | 755.00 | | 1 662.00 |
DY Tax and social security liabilities | 7 709.00 | 15 616.00 | | 7 709.00 |
EA Other liabilities | 136.00 | | | 136.00 |
EC TOTAL (IV) | 9 919.00 | 16 782.00 | | 9 919.00 |
EE Grand total (I to V) | 46 295.00 | 66 664.00 | | 46 295.00 |
EG Accrued income and payables due within one year | 9 919.00 | 16 782.00 | | 9 919.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 48 858.00 | | 48 858.00 | 48 858.00 |
FJ Net sales | 48 858.00 | | 48 858.00 | 48 858.00 |
FO Operating subsidies | | | 20 000.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 896.00 | |
FQ Other income | | | 5.00 | |
FR Total operating income (I) | | | 69 758.00 | |
FS Purchases of goods (including customs duties) | | | 2 182.00 | |
FT Inventory change (goods) | | | -736.00 | |
FW Other purchases and external expenses | | | 31 990.00 | |
FX Taxes, duties, and similar payments | | | 930.00 | |
FY Salaries and Wages | | | 28 301.00 | |
FZ Social Security Contributions | | | 9 476.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 8 718.00 | |
GE Other Expenses | | | 2 402.00 | |
GF Total Operating Expenses (II) | | | 83 264.00 | |
GG - OPERATING RESULT (I - II) | | | -13 505.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -13 505.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | | 107.00 | | |
HD Total exceptional income (VII) | | 107.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | 107.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 69 758.00 | 72 764.00 | | 69 758.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 83 264.00 | 77 880.00 | | 83 264.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -13 505.00 | -5 116.00 | | -13 505.00 |
