| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AX Advances and down payments | | | 5.00 | |
BV Advances and down payments on orders | 260.00 | | 260.00 | 260.00 |
BX Customers and related accounts | | | | |
BZ Other receivables | 10 892.00 | | 10 892.00 | 10 892.00 |
CF Cash and cash equivalents | 8 775.00 | | 8 775.00 | 8 775.00 |
CJ TOTAL (II) | 19 928.00 | | 19 928.00 | 19 928.00 |
CO Grand total (0 to V) | 19 928.00 | | 19 928.00 | 19 928.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 9 600.00 | 9 600.00 | | 9 600.00 |
DD Legal reserve (1) | 960.00 | 960.00 | | 960.00 |
DG Other reserves | 18 906.00 | 18 906.00 | | 18 906.00 |
DH Retained earnings | -110 917.00 | -39 856.00 | | -110 917.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -42 664.00 | -71 062.00 | | -42 664.00 |
DL TOTAL (I) | -124 116.00 | -81 452.00 | | -124 116.00 |
DU Loans and Debts from Credit Institutions (3) | 12.00 | 15.00 | | 12.00 |
DX Trade payables and related accounts | 184.00 | 33 900.00 | | 184.00 |
DY Tax and social security liabilities | 254.00 | 2 762.00 | | 254.00 |
EA Other liabilities | 143 593.00 | 73 898.00 | | 143 593.00 |
EC TOTAL (IV) | 144 043.00 | 110 574.00 | | 144 043.00 |
EE Grand total (I to V) | 19 928.00 | 29 122.00 | | 19 928.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 39 577.00 | | 39 577.00 | 39 577.00 |
FJ Net sales | 39 577.00 | | 39 577.00 | 39 577.00 |
FQ Other income | | | 11.00 | |
FR Total operating income (I) | | | 39 588.00 | |
FW Other purchases and external expenses | | | 88 747.00 | |
FX Taxes, duties, and similar payments | | | 333.00 | |
GE Other Expenses | | | 121.00 | |
GF Total Operating Expenses (II) | | | 89 202.00 | |
GG - OPERATING RESULT (I - II) | | | -49 614.00 | |
GL Other interest and similar income | | | 2.00 | |
GP Total financial income (V) | | | 2.00 | |
GR Interest and similar expenses | | | 1 354.00 | |
GU Total financial expenses (VI) | | | 1 354.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1 352.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -50 966.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | -8 302.00 | | | -8 302.00 |
HL TOTAL REVENUE (I + III + V + VII) | 39 590.00 | 103 196.00 | | 39 590.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 82 254.00 | 174 257.00 | | 82 254.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -42 664.00 | -71 062.00 | | -42 664.00 |