| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | | | 40.00 | |
AR Technical installations, industrial equipment and tools | | | 7 923.00 | |
AT Other tangible assets | | | 56 970.00 | |
AV Fixed assets in progress | | | | |
BH Other financial assets | | | 2 497.00 | |
BJ TOTAL (I) | | | 67 430.00 | |
BL Raw materials, supplies | | | 520.00 | |
BT Goods | | | 661.00 | |
BZ Other receivables | | | 10 512.00 | |
CF Cash and cash equivalents | | | 9 187.00 | |
CJ TOTAL (II) | | | 20 880.00 | |
CO Grand total (0 to V) | | | 88 309.00 | |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 000.00 | 2 000.00 | | 2 000.00 |
DD Legal reserve (1) | 25.00 | 25.00 | | 25.00 |
DH Retained earnings | -58 490.00 | -35 927.00 | | -58 490.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -31 078.00 | -22 563.00 | | -31 078.00 |
DL TOTAL (I) | -87 543.00 | -56 465.00 | | -87 543.00 |
DU Loans and Debts from Credit Institutions (3) | 25 083.00 | 36 071.00 | | 25 083.00 |
DV Miscellaneous Loans and Financial Debts (4) | 95 932.00 | 70 789.00 | | 95 932.00 |
DW Advances and down payments received on current orders | 269.00 | 269.00 | | 269.00 |
DX Trade payables and related accounts | 39 788.00 | 31 125.00 | | 39 788.00 |
DY Tax and social security liabilities | 9 888.00 | 880.00 | | 9 888.00 |
EA Other liabilities | 4 892.00 | 4 892.00 | | 4 892.00 |
EC TOTAL (IV) | 175 852.00 | 144 027.00 | | 175 852.00 |
EE Grand total (I to V) | 88 309.00 | 87 562.00 | | 88 309.00 |
EG Accrued income and payables due within one year | 175 583.00 | 120 542.00 | | 175 583.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | | | 1 521.00 | |
FD Production sold - goods | | | 130 751.00 | |
FJ Net sales | | | 132 272.00 | |
FQ Other income | | | 7.00 | |
FR Total operating income (I) | | | 132 280.00 | |
FS Purchases of goods (including customs duties) | | | 706.00 | |
FT Inventory change (goods) | | | -67.00 | |
FU Purchases of raw materials and other supplies | | | 64 783.00 | |
FV Inventory change (raw materials and supplies) | | | -60.00 | |
FW Other purchases and external expenses | | | 35 814.00 | |
FX Taxes, duties, and similar payments | | | 838.00 | |
FY Salaries and Wages | | | 39 345.00 | |
FZ Social Security Contributions | | | 3 474.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 16 312.00 | |
GE Other Expenses | | | 12.00 | |
GF Total Operating Expenses (II) | | | 161 156.00 | |
GG - OPERATING RESULT (I - II) | | | -28 876.00 | |
GR Interest and similar expenses | | | 2 165.00 | |
GU Total financial expenses (VI) | | | 2 165.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -2 165.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -31 040.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | | 15 901.00 | | |
HD Total exceptional income (VII) | | 15 901.00 | | |
HE Exceptional expenses on management operations | 38.00 | | | 38.00 |
HH Total exceptional expenses (VIII) | 38.00 | | | 38.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -38.00 | 15 901.00 | | -38.00 |
HL TOTAL REVENUE (I + III + V + VII) | 132 280.00 | 20 259.00 | | 132 280.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 163 358.00 | 42 822.00 | | 163 358.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -31 078.00 | -22 563.00 | | -31 078.00 |
