| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 355 674.00 | 355 674.00 | | 355 674.00 |
BH Other financial assets | 76.00 | | 76.00 | 76.00 |
BJ TOTAL (I) | 355 750.00 | 355 674.00 | 76.00 | 355 750.00 |
BX Customers and related accounts | 3 990.00 | | 3 990.00 | 3 990.00 |
BZ Other receivables | 428.00 | | 428.00 | 428.00 |
CF Cash and cash equivalents | 57 830.00 | | 57 830.00 | 57 830.00 |
CJ TOTAL (II) | 62 248.00 | | 62 248.00 | 62 248.00 |
CO Grand total (0 to V) | 417 999.00 | 355 674.00 | 62 325.00 | 417 999.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 199 394.00 | 199 394.00 | | 199 394.00 |
DH Retained earnings | -204 345.00 | -206 095.00 | | -204 345.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 6 758.00 | 1 750.00 | | 6 758.00 |
DL TOTAL (I) | 1 807.00 | -4 951.00 | | 1 807.00 |
DV Miscellaneous Loans and Financial Debts (4) | 4 600.00 | 10 010.00 | | 4 600.00 |
DW Advances and down payments received on current orders | 3 000.00 | | | 3 000.00 |
DX Trade payables and related accounts | 2 568.00 | 15 582.00 | | 2 568.00 |
DY Tax and social security liabilities | 340.00 | 1 797.00 | | 340.00 |
EA Other liabilities | 10.00 | | | 10.00 |
EB Prepaid income (2) | 50 000.00 | 2 000.00 | | 50 000.00 |
EC TOTAL (IV) | 60 518.00 | 29 388.00 | | 60 518.00 |
EE Grand total (I to V) | 62 325.00 | 24 437.00 | | 62 325.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 20 850.00 | | 20 850.00 | 20 850.00 |
FJ Net sales | 20 850.00 | | 20 850.00 | 20 850.00 |
FQ Other income | | | 65.00 | |
FR Total operating income (I) | | | 20 915.00 | |
FW Other purchases and external expenses | | | 15 048.00 | |
FX Taxes, duties, and similar payments | | | 396.00 | |
GF Total Operating Expenses (II) | | | 15 444.00 | |
GG - OPERATING RESULT (I - II) | | | 5 471.00 | |
GL Other interest and similar income | | | 1.00 | |
GP Total financial income (V) | | | 1.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 1.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 5 472.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 1 318.00 | | | 1 318.00 |
HD Total exceptional income (VII) | 1 318.00 | | | 1 318.00 |
HE Exceptional expenses on management operations | 32.00 | 1 036.00 | | 32.00 |
HH Total exceptional expenses (VIII) | 32.00 | 1 036.00 | | 32.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 1 286.00 | -1 036.00 | | 1 286.00 |
HL TOTAL REVENUE (I + III + V + VII) | 22 234.00 | 16 646.00 | | 22 234.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 15 476.00 | 14 896.00 | | 15 476.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 6 758.00 | 1 750.00 | | 6 758.00 |
