| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 12 650.00 | | | 12 650.00 |
AF Concessions, Patents and Similar Rights | 12 600.00 | | | 12 600.00 |
AJ Other Intangible Assets | 53 390.00 | | | 53 390.00 |
AN Land | 50 000.00 | | | 50 000.00 |
AP Buildings | 130 000.00 | | | 130 000.00 |
AR Technical installations, industrial equipment and tools | 46 327.00 | | | 46 327.00 |
BJ TOTAL (I) | 304 967.00 | | | 304 967.00 |
BR Intermediate and finished products | 40 000.00 | | 40 000.00 | 40 000.00 |
BV Advances and down payments on orders | 2 568.00 | | 2 568.00 | 2 568.00 |
BX Customers and related accounts | 4 516.00 | | 4 516.00 | 4 516.00 |
BZ Other receivables | 640.00 | | 640.00 | 640.00 |
CF Cash and cash equivalents | 2 458.00 | | 2 458.00 | 2 458.00 |
CJ TOTAL (II) | 50 182.00 | | 50 182.00 | 50 182.00 |
CO Grand total (0 to V) | 355 149.00 | | 50 182.00 | 355 149.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 622.00 | | | 7 622.00 |
DH Retained earnings | 14 158.00 | | | 14 158.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -5 576.00 | | | -5 576.00 |
DL TOTAL (I) | 27 256.00 | | | 27 256.00 |
DY Tax and social security liabilities | 1 168.00 | | | 1 168.00 |
DZ Fixed asset liabilities and related accounts | 326 525.00 | | | 326 525.00 |
EC TOTAL (IV) | 327 693.00 | | | 327 693.00 |
EE Grand total (I to V) | 355 149.00 | | | 355 149.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 8 155.00 | | 8 155.00 | 8 155.00 |
FJ Net sales | 8 155.00 | | 8 155.00 | 8 155.00 |
FM Inventory production | | | 30 000.00 | |
FN Capitalized production | | | -25 000.00 | |
FQ Other income | | | 2 877.00 | |
FR Total operating income (I) | | | 6 032.00 | |
FS Purchases of goods (including customs duties) | | | 3 638.00 | |
FW Other purchases and external expenses | | | 5 323.00 | |
FX Taxes, duties, and similar payments | | | 2 166.00 | |
GE Other Expenses | | | 481.00 | |
GF Total Operating Expenses (II) | | | 11 608.00 | |
GG - OPERATING RESULT (I - II) | | | -5 578.00 | |
GI Supported loss or transferred profit (IV) | | | 5 578.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 76 907.00 | | | 76 907.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | -279 829.00 | | | -279 829.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -202 922.00 | | | -202 922.00 |