| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AJ Other Intangible Assets | 765.00 | 765.00 | | 765.00 |
AR Technical installations, industrial equipment and tools | 12 985.00 | 9 250.00 | 3 734.00 | 12 985.00 |
AT Other tangible assets | 4 149.00 | 3 870.00 | 279.00 | 4 149.00 |
BJ TOTAL (I) | 17 899.00 | 13 885.00 | 4 013.00 | 17 899.00 |
BZ Other receivables | 4 931.00 | | 4 931.00 | 4 931.00 |
CF Cash and cash equivalents | 19 603.00 | | 19 603.00 | 19 603.00 |
CH Prepaid expenses | 1 146.00 | | 1 146.00 | 1 146.00 |
CJ TOTAL (II) | 25 680.00 | | 25 680.00 | 25 680.00 |
CO Grand total (0 to V) | 43 578.00 | 13 885.00 | 29 693.00 | 43 578.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 18 000.00 | 18 000.00 | | 18 000.00 |
DD Legal reserve (1) | 300.00 | 300.00 | | 300.00 |
DG Other reserves | 17 647.00 | | | 17 647.00 |
DH Retained earnings | | 24 708.00 | | |
DI RESULTS FOR THE YEAR (Profit or Loss) | -10 259.00 | -7 061.00 | | -10 259.00 |
DL TOTAL (I) | 25 688.00 | 35 947.00 | | 25 688.00 |
DV Miscellaneous Loans and Financial Debts (4) | 4 005.00 | 1 098.00 | | 4 005.00 |
DY Tax and social security liabilities | | 118.00 | | |
EC TOTAL (IV) | 4 005.00 | 1 216.00 | | 4 005.00 |
EE Grand total (I to V) | 29 693.00 | 37 163.00 | | 29 693.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | | | | |
FJ Net sales | | | | |
FQ Other income | | | | |
FR Total operating income (I) | | | | |
FU Purchases of raw materials and other supplies | | | -300.00 | |
FW Other purchases and external expenses | | | 7 228.00 | |
FX Taxes, duties, and similar payments | | | 43.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 3 809.00 | |
GF Total Operating Expenses (II) | | | 10 780.00 | |
GG - OPERATING RESULT (I - II) | | | -10 780.00 | |
GP Total financial income (V) | | | 40.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 40.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -10 739.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HD Total exceptional income (VII) | 480.00 | 2 017.00 | | 480.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 480.00 | 2 017.00 | | 480.00 |
HL TOTAL REVENUE (I + III + V + VII) | 520.00 | 2 375.00 | | 520.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 10 779.00 | 9 436.00 | | 10 779.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -10 259.00 | -7 061.00 | | -10 259.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 12 095.00 | 3 809.00 | 1 253.00 | 12 095.00 |
PE DEPRECIATION Total including other intangible assets | 765.00 | | | 765.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 11 330.00 | 3 809.00 | 1 253.00 | 11 330.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8K Other liabilities (including liabilities related to repo transactions) | 4 005.00 | 4 005.00 | | 4 005.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 6 077.00 | 6 077.00 | | 6 077.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 4 005.00 | 4 005.00 | | 4 005.00 |
