| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AP Buildings | | | 17 520.00 | |
AR Technical installations, industrial equipment and tools | | | 1 643.00 | |
AT Other tangible assets | | | 2 783.00 | |
BJ TOTAL (I) | | | 21 948.00 | |
BL Raw materials, supplies | | | 35.00 | |
BT Goods | | | 285.00 | |
CF Cash and cash equivalents | | | 13 882.00 | |
CH Prepaid expenses | | | 107.00 | |
CJ TOTAL (II) | | | 14 310.00 | |
CO Grand total (0 to V) | | | 36 258.00 | |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DH Retained earnings | -27 253.00 | -18 894.00 | | -27 253.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -10 217.00 | -8 358.00 | | -10 217.00 |
DL TOTAL (I) | -35 470.00 | -25 253.00 | | -35 470.00 |
DV Miscellaneous Loans and Financial Debts (4) | 66 789.00 | 70 161.00 | | 66 789.00 |
DX Trade payables and related accounts | 4 494.00 | 260.00 | | 4 494.00 |
DY Tax and social security liabilities | 446.00 | 92.00 | | 446.00 |
EC TOTAL (IV) | 71 729.00 | 70 513.00 | | 71 729.00 |
EE Grand total (I to V) | 36 258.00 | 45 260.00 | | 36 258.00 |
EG Accrued income and payables due within one year | 71 729.00 | 70 513.00 | | 71 729.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | | | | |
FD Production sold - goods | | | 12 311.00 | |
FJ Net sales | | | 12 311.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | | |
FQ Other income | | | 41.00 | |
FR Total operating income (I) | | | 12 353.00 | |
FS Purchases of goods (including customs duties) | | | 1 124.00 | |
FT Inventory change (goods) | | | 169.00 | |
FU Purchases of raw materials and other supplies | | | 380.00 | |
FV Inventory change (raw materials and supplies) | | | 120.00 | |
FW Other purchases and external expenses | | | 7 397.00 | |
FX Taxes, duties, and similar payments | | | 700.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 12 683.00 | |
GE Other Expenses | | | 4.00 | |
GF Total Operating Expenses (II) | | | 22 581.00 | |
GG - OPERATING RESULT (I - II) | | | -10 228.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 10.00 | |
GK Income from other securities and fixed asset receivables | | | 5.00 | |
GL Other interest and similar income | | | | |
GN Positive exchange differences | | | 9.00 | |
GP Total financial income (V) | | | 10.00 | |
GR Interest and similar expenses | | | | |
GU Total financial expenses (VI) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | 10.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -10 217.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HF Exceptional expenses on capital transactions | | 498.00 | | |
HH Total exceptional expenses (VIII) | | 498.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -498.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 12 364.00 | 9 246.00 | | 12 364.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 22 581.00 | 17 605.00 | | 22 581.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -10 217.00 | -8 358.00 | | -10 217.00 |
