| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AR Technical installations, industrial equipment and tools | | | 1 149.00 | |
AT Other tangible assets | | | 2 015.00 | |
BJ TOTAL (I) | | | 64 233.00 | |
BV Advances and down payments on orders | | | 1 200.00 | |
BX Customers and related accounts | | | | |
BZ Other receivables | | | 813.00 | |
CF Cash and cash equivalents | | | 1 151.00 | |
CH Prepaid expenses | | | 175.00 | |
CJ TOTAL (II) | | | 3 340.00 | |
CO Grand total (0 to V) | | | 67 574.00 | |
CU Other investments | | | 61 068.00 | |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 113 190.00 | 113 190.00 | | 113 190.00 |
DH Retained earnings | -75 653.00 | -73 062.00 | | -75 653.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -3 002.00 | -2 591.00 | | -3 002.00 |
DL TOTAL (I) | 34 533.00 | 37 536.00 | | 34 533.00 |
DV Miscellaneous Loans and Financial Debts (4) | 32 523.00 | 30 574.00 | | 32 523.00 |
DX Trade payables and related accounts | 508.00 | | | 508.00 |
DY Tax and social security liabilities | 9.00 | 175.00 | | 9.00 |
EC TOTAL (IV) | 33 040.00 | 30 750.00 | | 33 040.00 |
EE Grand total (I to V) | 67 574.00 | 68 286.00 | | 67 574.00 |
EG Accrued income and payables due within one year | 33 040.00 | 30 750.00 | | 33 040.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | | | 395.00 | |
FJ Net sales | | | 395.00 | |
FQ Other income | | | 94.00 | |
FR Total operating income (I) | | | 490.00 | |
FW Other purchases and external expenses | | | 2 698.00 | |
FX Taxes, duties, and similar payments | | | 59.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 902.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 3 662.00 | |
GG - OPERATING RESULT (I - II) | | | -3 172.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 169.00 | |
GP Total financial income (V) | | | 169.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 169.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -3 002.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 659.00 | 980.00 | | 659.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 3 662.00 | 3 572.00 | | 3 662.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -3 002.00 | -2 591.00 | | -3 002.00 |