| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AP Buildings | 22 263.00 | 21 654.00 | 609.00 | 22 263.00 |
AR Technical installations, industrial equipment and tools | 6 466.00 | 6 466.00 | | 6 466.00 |
AT Other tangible assets | 5 119.00 | 5 119.00 | | 5 119.00 |
BJ TOTAL (I) | 33 850.00 | 33 240.00 | 609.00 | 33 850.00 |
BZ Other receivables | 26 781.00 | | 26 781.00 | 26 781.00 |
CF Cash and cash equivalents | | | | |
CH Prepaid expenses | | | | |
CJ TOTAL (II) | 26 781.00 | | 26 781.00 | 26 781.00 |
CO Grand total (0 to V) | 60 632.00 | 33 240.00 | 27 391.00 | 60 632.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 700.00 | 7 700.00 | | 7 700.00 |
DD Legal reserve (1) | 770.00 | 770.00 | | 770.00 |
DH Retained earnings | -42 054.00 | -31 843.00 | | -42 054.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -18 351.00 | -10 210.00 | | -18 351.00 |
DL TOTAL (I) | -51 935.00 | -33 584.00 | | -51 935.00 |
DU Loans and Debts from Credit Institutions (3) | | 158.00 | | |
DV Miscellaneous Loans and Financial Debts (4) | 3 596.00 | 2 252.00 | | 3 596.00 |
DX Trade payables and related accounts | 71 682.00 | 53 226.00 | | 71 682.00 |
DY Tax and social security liabilities | 4 048.00 | 3 191.00 | | 4 048.00 |
EC TOTAL (IV) | 79 327.00 | 58 827.00 | | 79 327.00 |
EE Grand total (I to V) | 27 391.00 | 25 243.00 | | 27 391.00 |
EG Accrued income and payables due within one year | 79 327.00 | 58 827.00 | | 79 327.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | | | |
FJ Net sales | | | | |
FQ Other income | | | | |
FR Total operating income (I) | | | | |
FU Purchases of raw materials and other supplies | | | | |
FW Other purchases and external expenses | | | 15 891.00 | |
FX Taxes, duties, and similar payments | | | 1 243.00 | |
FZ Social Security Contributions | | | 1 026.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 144.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 18 304.00 | |
GG - OPERATING RESULT (I - II) | | | -18 304.00 | |
GL Other interest and similar income | | | | |
GP Total financial income (V) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -18 304.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 47.00 | 53.00 | | 47.00 |
HH Total exceptional expenses (VIII) | 47.00 | 53.00 | | 47.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -47.00 | -53.00 | | -47.00 |
HL TOTAL REVENUE (I + III + V + VII) | | 10 697.00 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 18 351.00 | 20 908.00 | | 18 351.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -18 351.00 | -10 210.00 | | -18 351.00 |
