| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 166.00 | 110.00 | 56.00 | 166.00 |
AR Technical installations, industrial equipment and tools | 15 357.00 | 5 585.00 | 9 771.00 | 15 357.00 |
AT Other tangible assets | 5 948.00 | 2 368.00 | 3 580.00 | 5 948.00 |
BJ TOTAL (I) | 21 472.00 | 8 065.00 | 13 407.00 | 21 472.00 |
BL Raw materials, supplies | 246.00 | | 246.00 | 246.00 |
BX Customers and related accounts | 11 526.00 | | 11 526.00 | 11 526.00 |
BZ Other receivables | 8 544.00 | | 8 544.00 | 8 544.00 |
CF Cash and cash equivalents | 7 097.00 | | 7 097.00 | 7 097.00 |
CJ TOTAL (II) | 27 415.00 | | 27 415.00 | 27 415.00 |
CO Grand total (0 to V) | 48 888.00 | 8 065.00 | 40 823.00 | 48 888.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 4 000.00 | | | 4 000.00 |
DD Legal reserve (1) | 400.00 | | | 400.00 |
DH Retained earnings | 18 186.00 | | | 18 186.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -17 176.00 | | | -17 176.00 |
DL TOTAL (I) | 5 410.00 | | | 5 410.00 |
DU Loans and Debts from Credit Institutions (3) | 18 650.00 | | | 18 650.00 |
DV Miscellaneous Loans and Financial Debts (4) | 5 046.00 | | | 5 046.00 |
DX Trade payables and related accounts | 987.00 | | | 987.00 |
DY Tax and social security liabilities | 10 728.00 | | | 10 728.00 |
EC TOTAL (IV) | 35 413.00 | | | 35 413.00 |
EE Grand total (I to V) | 40 823.00 | | | 40 823.00 |
EG Accrued income and payables due within one year | 22 758.00 | | | 22 758.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 43 860.00 | | 43 860.00 | 43 860.00 |
FJ Net sales | 43 860.00 | | 43 860.00 | 43 860.00 |
FR Total operating income (I) | | | 43 860.00 | |
FU Purchases of raw materials and other supplies | | | 6 549.00 | |
FV Inventory change (raw materials and supplies) | | | 116.00 | |
FW Other purchases and external expenses | | | 14 432.00 | |
FX Taxes, duties, and similar payments | | | 1 206.00 | |
FY Salaries and Wages | | | 36 787.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 4 316.00 | |
GE Other Expenses | | | 2.00 | |
GF Total Operating Expenses (II) | | | 63 410.00 | |
GG - OPERATING RESULT (I - II) | | | -19 550.00 | |
GR Interest and similar expenses | | | 635.00 | |
GU Total financial expenses (VI) | | | 635.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -635.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -20 186.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 20.00 | | | 20.00 |
HH Total exceptional expenses (VIII) | 20.00 | | | 20.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -20.00 | | | -20.00 |
HK Income tax | -3 030.00 | | | -3 030.00 |
HL TOTAL REVENUE (I + III + V + VII) | 43 860.00 | | | 43 860.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 61 036.00 | | | 61 036.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -17 176.00 | | | -17 176.00 |
| |
| 5 - Fixed assets increase - decrease | Gross value at beginning of year - Item by item | Revaluation - Disposals | Acquisition - Gross value at year-end | |
0G ACQUISITIONS Total General Total | 21 473.00 | | | 21 473.00 |
I4 DECREASES Grand Total | | | 21 473.00 | |
IO DECREASES Total including other intangible assets | | | 167.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 21 306.00 | |
KD ACQUISITIONS Total including other intangible assets | 167.00 | | | 167.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 21 306.00 | | | 21 306.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 3 748.00 | 4 317.00 | 8 065.00 | 3 748.00 |
PE DEPRECIATION Total including other intangible assets | 55.00 | 56.00 | 110.00 | 55.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 3 694.00 | 4 261.00 | 7 955.00 | 3 694.00 |
