| |
| 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 | 13 823.00 | 13 442.00 | 381.00 | 13 823.00 |
AT Other tangible assets | 18 951.00 | 18 951.00 | | 18 951.00 |
BJ TOTAL (I) | 32 774.00 | 32 393.00 | 381.00 | 32 774.00 |
BL Raw materials, supplies | 295.00 | | 295.00 | 295.00 |
BN Goods in progress | 127 957.00 | 45 690.00 | 82 267.00 | 127 957.00 |
BX Customers and related accounts | 26 918.00 | | 26 918.00 | 26 918.00 |
BZ Other receivables | 2 665.00 | | 2 665.00 | 2 665.00 |
CF Cash and cash equivalents | 15 464.00 | | 15 464.00 | 15 464.00 |
CH Prepaid expenses | 690.00 | | 690.00 | 690.00 |
CJ TOTAL (II) | 173 989.00 | 45 690.00 | 128 299.00 | 173 989.00 |
CO Grand total (0 to V) | 206 762.00 | 78 083.00 | 128 679.00 | 206 762.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 8 000.00 | 8 000.00 | | 8 000.00 |
DD Legal reserve (1) | 800.00 | 800.00 | | 800.00 |
DG Other reserves | 120 643.00 | 120 643.00 | | 120 643.00 |
DH Retained earnings | -15 283.00 | -48 938.00 | | -15 283.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -20 613.00 | 33 654.00 | | -20 613.00 |
DL TOTAL (I) | 93 547.00 | 114 160.00 | | 93 547.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 129.00 | 3 362.00 | | 1 129.00 |
DW Advances and down payments received on current orders | 14 248.00 | 8 361.00 | | 14 248.00 |
DX Trade payables and related accounts | 3 886.00 | 5 311.00 | | 3 886.00 |
DY Tax and social security liabilities | 2 301.00 | 2 601.00 | | 2 301.00 |
EA Other liabilities | 13 569.00 | 328.00 | | 13 569.00 |
EC TOTAL (IV) | 35 133.00 | 19 963.00 | | 35 133.00 |
EE Grand total (I to V) | 128 679.00 | 134 123.00 | | 128 679.00 |
EG Accrued income and payables due within one year | 35 133.00 | 19 963.00 | | 35 133.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | 46 350.00 | | 46 350.00 | 46 350.00 |
FJ Net sales | 46 350.00 | | 46 350.00 | 46 350.00 |
FM Inventory production | | | -564.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 45 690.00 | |
FQ Other income | | | | |
FR Total operating income (I) | | | 91 476.00 | |
FU Purchases of raw materials and other supplies | | | 15 410.00 | |
FV Inventory change (raw materials and supplies) | | | -82.00 | |
FW Other purchases and external expenses | | | 25 609.00 | |
FX Taxes, duties, and similar payments | | | 1 873.00 | |
FY Salaries and Wages | | | 16 000.00 | |
FZ Social Security Contributions | | | 7 187.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 150.00 | |
GC Operating Expenses - Current Assets: Provisions | | | 45 690.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 111 836.00 | |
GG - OPERATING RESULT (I - II) | | | -20 360.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -20 360.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 252.00 | 20.00 | | 252.00 |
HF Exceptional expenses on capital transactions | | 1 212.00 | | |
HH Total exceptional expenses (VIII) | 252.00 | 1 232.00 | | 252.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -252.00 | -1 232.00 | | -252.00 |
HL TOTAL REVENUE (I + III + V + VII) | 91 476.00 | 164 755.00 | | 91 476.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 112 089.00 | 131 101.00 | | 112 089.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -20 613.00 | 33 654.00 | | -20 613.00 |
