| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 12 000.00 | | 12 000.00 | 12 000.00 |
AR Technical installations, industrial equipment and tools | 4 890.00 | 1 099.00 | 3 791.00 | 4 890.00 |
AT Other tangible assets | 2 302.00 | 231.00 | 2 071.00 | 2 302.00 |
BJ TOTAL (I) | 19 192.00 | 1 330.00 | 17 862.00 | 19 192.00 |
BX Customers and related accounts | 1 646.00 | | 1 646.00 | 1 646.00 |
BZ Other receivables | 767.00 | | 767.00 | 767.00 |
CJ TOTAL (II) | 2 413.00 | | 2 413.00 | 2 413.00 |
CO Grand total (0 to V) | 21 605.00 | 1 330.00 | 20 275.00 | 21 605.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | | | 1 000.00 |
DL TOTAL (I) | 1 000.00 | | | 1 000.00 |
DU Loans and Debts from Credit Institutions (3) | 17.00 | | | 17.00 |
DV Miscellaneous Loans and Financial Debts (4) | 16 966.00 | | | 16 966.00 |
DX Trade payables and related accounts | 2 291.00 | | | 2 291.00 |
EC TOTAL (IV) | 19 275.00 | | | 19 275.00 |
EE Grand total (I to V) | 20 275.00 | | | 20 275.00 |
EI Including equity loans | 16 966.00 | | | 16 966.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 9 432.00 | | 9 432.00 | 9 432.00 |
FJ Net sales | 9 432.00 | | 9 432.00 | 9 432.00 |
FR Total operating income (I) | | | 9 432.00 | |
FW Other purchases and external expenses | | | 20 926.00 | |
FX Taxes, duties, and similar payments | | | 25.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 330.00 | |
GE Other Expenses | | | 30.00 | |
GF Total Operating Expenses (II) | | | 22 311.00 | |
GG - OPERATING RESULT (I - II) | | | -12 879.00 | |
GR Interest and similar expenses | | | 4.00 | |
GU Total financial expenses (VI) | | | 4.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -4.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -12 883.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 12 883.00 | | | 12 883.00 |
HD Total exceptional income (VII) | 12 883.00 | | | 12 883.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 12 883.00 | | | 12 883.00 |
HL TOTAL REVENUE (I + III + V + VII) | 22 315.00 | | | 22 315.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 22 315.00 | | | 22 315.00 |
