| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 2 590.00 | 2 590.00 | | 2 590.00 |
AH Goodwill | 46 850.00 | | 46 850.00 | 46 850.00 |
AR Technical installations, industrial equipment and tools | 8 947.00 | 8 947.00 | | 8 947.00 |
AT Other tangible assets | 5 814.00 | 5 667.00 | 147.00 | 5 814.00 |
BJ TOTAL (I) | 64 201.00 | 17 204.00 | 46 997.00 | 64 201.00 |
BX Customers and related accounts | 7 200.00 | | 7 200.00 | 7 200.00 |
BZ Other receivables | 1 448.00 | | 1 448.00 | 1 448.00 |
CF Cash and cash equivalents | 35 007.00 | | 35 007.00 | 35 007.00 |
CH Prepaid expenses | 526.00 | | 526.00 | 526.00 |
CJ TOTAL (II) | 44 181.00 | | 44 181.00 | 44 181.00 |
CO Grand total (0 to V) | 108 382.00 | 17 204.00 | 91 178.00 | 108 382.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | 1 000.00 | | 1 000.00 |
DD Legal reserve (1) | 2 975.00 | 2 975.00 | | 2 975.00 |
DG Other reserves | 82 490.00 | 93 492.00 | | 82 490.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -13 230.00 | -11 002.00 | | -13 230.00 |
DL TOTAL (I) | 73 235.00 | 86 465.00 | | 73 235.00 |
DV Miscellaneous Loans and Financial Debts (4) | 15 081.00 | 14 592.00 | | 15 081.00 |
DX Trade payables and related accounts | 1 555.00 | 1 398.00 | | 1 555.00 |
DY Tax and social security liabilities | 1 306.00 | 335.00 | | 1 306.00 |
EC TOTAL (IV) | 17 943.00 | 16 325.00 | | 17 943.00 |
EE Grand total (I to V) | 91 178.00 | 102 790.00 | | 91 178.00 |
EG Accrued income and payables due within one year | 17 943.00 | 16 325.00 | | 17 943.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | | 47 742.00 | |
FJ Net sales | | | 47 742.00 | |
FQ Other income | | | 379.00 | |
FR Total operating income (I) | | | 48 121.00 | |
FU Purchases of raw materials and other supplies | | | 1 775.00 | |
FW Other purchases and external expenses | | | 18 042.00 | |
FX Taxes, duties, and similar payments | | | 334.00 | |
FY Salaries and Wages | | | 39 821.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 382.00 | |
GF Total Operating Expenses (II) | | | 61 354.00 | |
GG - OPERATING RESULT (I - II) | | | -13 233.00 | |
GL Other interest and similar income | | | 2.00 | |
GP Total financial income (V) | | | 2.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 2.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -13 230.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 48 124.00 | 48 485.00 | | 48 124.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 61 354.00 | 59 487.00 | | 61 354.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -13 230.00 | -11 002.00 | | -13 230.00 |
