| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | | | 38 845.00 | |
AT Other tangible assets | | | 4 349.00 | |
BD Other fixed assets | | | 15 095.00 | |
BH Other financial assets | | | 235.00 | |
BJ TOTAL (I) | | | 4 584.00 | |
BX Customers and related accounts | | | 6 372.00 | |
BZ Other receivables | | | 36.00 | |
CF Cash and cash equivalents | | | 113 162.00 | |
CJ TOTAL (II) | | | 119 570.00 | |
CO Grand total (0 to V) | | | 124 154.00 | |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | 10 000.00 | | 10 000.00 |
DD Legal reserve (1) | 1 000.00 | 1 000.00 | | 1 000.00 |
DG Other reserves | 118 000.00 | 118 000.00 | | 118 000.00 |
DH Retained earnings | 16 347.00 | 23 025.00 | | 16 347.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -24 709.00 | -6 678.00 | | -24 709.00 |
DL TOTAL (I) | 120 638.00 | 145 347.00 | | 120 638.00 |
DV Miscellaneous Loans and Financial Debts (4) | 481.00 | 807.00 | | 481.00 |
DX Trade payables and related accounts | 216.00 | 5 963.00 | | 216.00 |
DY Tax and social security liabilities | 2 819.00 | 5 570.00 | | 2 819.00 |
EC TOTAL (IV) | 3 516.00 | 12 341.00 | | 3 516.00 |
EE Grand total (I to V) | 124 154.00 | 157 689.00 | | 124 154.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | | | 30 021.00 | |
FJ Net sales | | | 30 021.00 | |
FR Total operating income (I) | | | 30 021.00 | |
FW Other purchases and external expenses | | | 25 447.00 | |
FX Taxes, duties, and similar payments | | | 4 376.00 | |
FY Salaries and Wages | | | 17 583.00 | |
FZ Social Security Contributions | | | 5 223.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 875.00 | |
GE Other Expenses | | | 250.00 | |
GF Total Operating Expenses (II) | | | 54 757.00 | |
GG - OPERATING RESULT (I - II) | | | -24 735.00 | |
GK Income from other securities and fixed asset receivables | | | 325.00 | |
GP Total financial income (V) | | | 325.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 325.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -24 409.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 300.00 | 503.00 | | 300.00 |
HH Total exceptional expenses (VIII) | 300.00 | 503.00 | | 300.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -300.00 | -503.00 | | -300.00 |
HL TOTAL REVENUE (I + III + V + VII) | 30 347.00 | 82 852.00 | | 30 347.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 55 057.00 | 89 530.00 | | 55 057.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -24 709.00 | -6 678.00 | | -24 709.00 |
