| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 982.00 | 982.00 | | 982.00 |
BJ TOTAL (I) | 7 102.00 | 5 758.00 | 1 344.00 | 7 102.00 |
BL Raw materials, supplies | 1 359.00 | | 1 359.00 | 1 359.00 |
BT Goods | 620.00 | | 620.00 | 620.00 |
BZ Other receivables | 2 850.00 | | 2 850.00 | 2 850.00 |
CF Cash and cash equivalents | 122.00 | | 122.00 | 122.00 |
CJ TOTAL (II) | 4 951.00 | | 4 951.00 | 4 951.00 |
CO Grand total (0 to V) | 12 053.00 | 5 758.00 | 6 295.00 | 12 053.00 |
CX Development or Research and Development Expenses | 6 120.00 | 4 776.00 | 1 344.00 | 6 120.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 500.00 | 7 500.00 | | 7 500.00 |
DD Legal reserve (1) | 40.00 | | | 40.00 |
DH Retained earnings | -34 879.00 | -35 636.00 | | -34 879.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -1 325.00 | 798.00 | | -1 325.00 |
DL TOTAL (I) | -28 664.00 | -27 339.00 | | -28 664.00 |
DU Loans and Debts from Credit Institutions (3) | 5 066.00 | 8 736.00 | | 5 066.00 |
DV Miscellaneous Loans and Financial Debts (4) | 17 641.00 | 15 521.00 | | 17 641.00 |
DX Trade payables and related accounts | 5 699.00 | 5 394.00 | | 5 699.00 |
DY Tax and social security liabilities | 6 553.00 | 8 592.00 | | 6 553.00 |
EC TOTAL (IV) | 34 959.00 | 38 242.00 | | 34 959.00 |
EE Grand total (I to V) | 6 295.00 | 10 904.00 | | 6 295.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | 8 455.00 | | 8 455.00 | 8 455.00 |
FG Production sold - services | -21.00 | | -21.00 | -21.00 |
FJ Net sales | 8 434.00 | | 8 434.00 | 8 434.00 |
FM Inventory production | | | -1 834.00 | |
FR Total operating income (I) | | | 6 601.00 | |
FT Inventory change (goods) | | | 1 333.00 | |
FU Purchases of raw materials and other supplies | | | 1 520.00 | |
FV Inventory change (raw materials and supplies) | | | -1 359.00 | |
FW Other purchases and external expenses | | | 4 590.00 | |
FX Taxes, duties, and similar payments | | | 233.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 338.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 7 654.00 | |
GG - OPERATING RESULT (I - II) | | | -1 053.00 | |
GR Interest and similar expenses | | | 212.00 | |
GU Total financial expenses (VI) | | | 212.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -212.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -1 265.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 60.00 | 165.00 | | 60.00 |
HH Total exceptional expenses (VIII) | 60.00 | 165.00 | | 60.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -60.00 | -165.00 | | -60.00 |
HL TOTAL REVENUE (I + III + V + VII) | 6 601.00 | 25 610.00 | | 6 601.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 7 926.00 | 24 812.00 | | 7 926.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -1 325.00 | 798.00 | | -1 325.00 |
