| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 1 166 022.00 | 832 873.00 | 333 149.00 | 1 166 022.00 |
BJ TOTAL (I) | 1 166 022.00 | 832 873.00 | 333 149.00 | 1 166 022.00 |
BZ Other receivables | 1 171.00 | | 1 171.00 | 1 171.00 |
CF Cash and cash equivalents | 6 525.00 | | 6 525.00 | 6 525.00 |
CJ TOTAL (II) | 7 696.00 | | 7 696.00 | 7 696.00 |
CO Grand total (0 to V) | 1 173 718.00 | 832 873.00 | 340 845.00 | 1 173 718.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 377 000.00 | 377 000.00 | | 377 000.00 |
DH Retained earnings | -292 650.00 | -245 305.00 | | -292 650.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -41 931.00 | -47 345.00 | | -41 931.00 |
DJ Investment subsidies | 27 098.00 | 40 647.00 | | 27 098.00 |
DL TOTAL (I) | 69 518.00 | 124 996.00 | | 69 518.00 |
DU Loans and Debts from Credit Institutions (3) | 243 750.00 | 356 982.00 | | 243 750.00 |
DV Miscellaneous Loans and Financial Debts (4) | 10 001.00 | 10 001.00 | | 10 001.00 |
DX Trade payables and related accounts | 15 006.00 | 7 911.00 | | 15 006.00 |
DY Tax and social security liabilities | 2 569.00 | 1 363.00 | | 2 569.00 |
EC TOTAL (IV) | 271 328.00 | 376 258.00 | | 271 328.00 |
EE Grand total (I to V) | 340 845.00 | 501 255.00 | | 340 845.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 67 164.00 | 67 164.00 | 134 328.00 | 67 164.00 |
FJ Net sales | 67 164.00 | 67 164.00 | 134 328.00 | 67 164.00 |
FQ Other income | | | 5.00 | |
FR Total operating income (I) | | | 134 333.00 | |
FW Other purchases and external expenses | | | 7 496.00 | |
FX Taxes, duties, and similar payments | | | 1 142.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 166 575.00 | |
GF Total Operating Expenses (II) | | | 175 213.00 | |
GG - OPERATING RESULT (I - II) | | | -40 880.00 | |
GR Interest and similar expenses | | | 14 600.00 | |
GU Total financial expenses (VI) | | | 14 600.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -14 600.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -55 480.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 13 549.00 | 13 549.00 | | 13 549.00 |
HD Total exceptional income (VII) | 13 549.00 | 13 549.00 | | 13 549.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 13 549.00 | 13 549.00 | | 13 549.00 |
HL TOTAL REVENUE (I + III + V + VII) | 147 882.00 | 147 885.00 | | 147 882.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 189 813.00 | 195 229.00 | | 189 813.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -41 931.00 | -47 345.00 | | -41 931.00 |
