| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 1 498.00 | 1 498.00 | | 1 498.00 |
AR Technical installations, industrial equipment and tools | 8 279.00 | 7 925.00 | 354.00 | 8 279.00 |
AT Other tangible assets | 20 702.00 | 20 702.00 | | 20 702.00 |
BJ TOTAL (I) | 30 479.00 | 30 125.00 | 354.00 | 30 479.00 |
BN Goods in progress | | | | |
BX Customers and related accounts | 4 671.00 | | 4 671.00 | 4 671.00 |
BZ Other receivables | 1 633.00 | | 1 633.00 | 1 633.00 |
CF Cash and cash equivalents | 6 481.00 | | 6 481.00 | 6 481.00 |
CH Prepaid expenses | 1 348.00 | | 1 348.00 | 1 348.00 |
CJ TOTAL (II) | 14 133.00 | | 14 133.00 | 14 133.00 |
CO Grand total (0 to V) | 44 612.00 | 30 125.00 | 14 488.00 | 44 612.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 000.00 | 2 000.00 | | 2 000.00 |
DD Legal reserve (1) | 200.00 | 200.00 | | 200.00 |
DH Retained earnings | 934.00 | 7 326.00 | | 934.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -11 525.00 | -6 391.00 | | -11 525.00 |
DL TOTAL (I) | -8 390.00 | 3 134.00 | | -8 390.00 |
DT Other Bond Issues | 8 000.00 | | | 8 000.00 |
DU Loans and Debts from Credit Institutions (3) | 15.00 | 21.00 | | 15.00 |
DV Miscellaneous Loans and Financial Debts (4) | 139.00 | 3.00 | | 139.00 |
DX Trade payables and related accounts | 6 744.00 | 5 671.00 | | 6 744.00 |
DY Tax and social security liabilities | 7 980.00 | 20 459.00 | | 7 980.00 |
EA Other liabilities | | 795.00 | | |
EC TOTAL (IV) | 22 878.00 | 26 949.00 | | 22 878.00 |
EE Grand total (I to V) | 14 488.00 | 30 083.00 | | 14 488.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | | | 132 781.00 | |
FJ Net sales | | | 132 781.00 | |
FM Inventory production | | | -15 500.00 | |
FO Operating subsidies | | | 6 000.00 | |
FQ Other income | | | 4.00 | |
FR Total operating income (I) | | | 123 285.00 | |
FU Purchases of raw materials and other supplies | | | 20 560.00 | |
FW Other purchases and external expenses | | | 48 848.00 | |
FX Taxes, duties, and similar payments | | | 1 462.00 | |
FY Salaries and Wages | | | 46 504.00 | |
FZ Social Security Contributions | | | 18 287.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 903.00 | |
GE Other Expenses | | | 2.00 | |
GF Total Operating Expenses (II) | | | 136 566.00 | |
GG - OPERATING RESULT (I - II) | | | -13 281.00 | |
GP Total financial income (V) | | | 1.00 | |
GU Total financial expenses (VI) | | | 35.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -34.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -13 315.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HD Total exceptional income (VII) | 8 083.00 | | | 8 083.00 |
HH Total exceptional expenses (VIII) | 6 293.00 | | | 6 293.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 1 790.00 | | | 1 790.00 |
HL TOTAL REVENUE (I + III + V + VII) | 131 369.00 | 205 085.00 | | 131 369.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 142 894.00 | 211 476.00 | | 142 894.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -11 525.00 | -6 391.00 | | -11 525.00 |
