| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AL Advances and down payments on intangible assets. | | 1.00 | | |
AR Technical installations, industrial equipment and tools | | | | |
AV Fixed assets in progress | 17 727.00 | | 17 727.00 | 17 727.00 |
BJ TOTAL (I) | 17 727.00 | | 17 727.00 | 17 727.00 |
BX Customers and related accounts | | | | |
BZ Other receivables | 1 428.00 | | 1 428.00 | 1 428.00 |
CF Cash and cash equivalents | 2 510.00 | | 2 510.00 | 2 510.00 |
CJ TOTAL (II) | 3 938.00 | | 3 938.00 | 3 938.00 |
CO Grand total (0 to V) | 21 665.00 | | 21 665.00 | 21 665.00 |
CX Development or Research and Development Expenses | | | | |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1.00 | 1.00 | | 1.00 |
DH Retained earnings | -5 408.00 | -2 988.00 | | -5 408.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -1 803.00 | -2 420.00 | | -1 803.00 |
DL TOTAL (I) | -7 210.00 | -5 407.00 | | -7 210.00 |
DV Miscellaneous Loans and Financial Debts (4) | 27 015.00 | 20 667.00 | | 27 015.00 |
DX Trade payables and related accounts | 1 860.00 | 2 753.00 | | 1 860.00 |
DY Tax and social security liabilities | | 76.00 | | |
EC TOTAL (IV) | 28 875.00 | 23 495.00 | | 28 875.00 |
EE Grand total (I to V) | 21 665.00 | 18 089.00 | | 21 665.00 |
EG Accrued income and payables due within one year | 28 875.00 | 23 495.00 | | 28 875.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 1.00 | |
FW Other purchases and external expenses | | | 1 376.00 | |
FX Taxes, duties, and similar payments | | | 80.00 | |
GF Total Operating Expenses (II) | | | 1 456.00 | |
GG - OPERATING RESULT (I - II) | | | -1 455.00 | |
GR Interest and similar expenses | | | 348.00 | |
GU Total financial expenses (VI) | | | 348.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -348.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -1 803.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 1.00 | | | 1.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 804.00 | 2 420.00 | | 1 804.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -1 803.00 | -2 420.00 | | -1 803.00 |