| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 216 992.00 | 173 509.00 | 43 483.00 | 216 992.00 |
BJ TOTAL (I) | 284 176.00 | 212 100.00 | 72 076.00 | 284 176.00 |
BT Goods | 1 431.00 | | 1 431.00 | 1 431.00 |
BX Customers and related accounts | 4 596.00 | | 4 596.00 | 4 596.00 |
BZ Other receivables | 595.00 | | 595.00 | 595.00 |
CF Cash and cash equivalents | 1 250.00 | | 1 250.00 | 1 250.00 |
CJ TOTAL (II) | 7 873.00 | | 7 873.00 | 7 873.00 |
CO Grand total (0 to V) | 292 049.00 | 212 100.00 | 79 949.00 | 292 049.00 |
CU Other investments | 80.00 | | 80.00 | 80.00 |
CX Development or Research and Development Expenses | 67 104.00 | 38 590.00 | 28 514.00 | 67 104.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | 10 000.00 | | 10 000.00 |
DD Legal reserve (1) | 951.00 | 951.00 | | 951.00 |
DH Retained earnings | 221.00 | 683.00 | | 221.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -11.00 | -462.00 | | -11.00 |
DL TOTAL (I) | 11 161.00 | 11 171.00 | | 11 161.00 |
DU Loans and Debts from Credit Institutions (3) | 6 850.00 | 18 648.00 | | 6 850.00 |
DV Miscellaneous Loans and Financial Debts (4) | 61 160.00 | 46 703.00 | | 61 160.00 |
DX Trade payables and related accounts | 12.00 | 46.00 | | 12.00 |
DY Tax and social security liabilities | 766.00 | 247.00 | | 766.00 |
EB Prepaid income (2) | | -276.00 | | |
EC TOTAL (IV) | 68 789.00 | 65 368.00 | | 68 789.00 |
EE Grand total (I to V) | 79 949.00 | 76 539.00 | | 79 949.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 11 559.00 | | 11 559.00 | 11 559.00 |
FJ Net sales | 11 559.00 | | 11 559.00 | 11 559.00 |
FR Total operating income (I) | | | 11 559.00 | |
FV Inventory change (raw materials and supplies) | | | 945.00 | |
FW Other purchases and external expenses | | | 12 612.00 | |
FX Taxes, duties, and similar payments | | | 504.00 | |
FY Salaries and Wages | | | | |
FZ Social Security Contributions | | | | |
GA Operating Expenses - Depreciation and Amortization | | | | |
GF Total Operating Expenses (II) | | | 14 061.00 | |
GG - OPERATING RESULT (I - II) | | | -2 502.00 | |
GR Interest and similar expenses | | | 104.00 | |
GU Total financial expenses (VI) | | | 104.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -104.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -2 607.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 2 800.00 | 20 473.00 | | 2 800.00 |
HB Exceptional income from capital transactions | 72.00 | | | 72.00 |
HD Total exceptional income (VII) | 2 872.00 | 20 473.00 | | 2 872.00 |
HE Exceptional expenses on management operations | | 4 313.00 | | |
HF Exceptional expenses on capital transactions | 276.00 | | | 276.00 |
HH Total exceptional expenses (VIII) | 276.00 | 4 313.00 | | 276.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 2 596.00 | 16 159.00 | | 2 596.00 |
HL TOTAL REVENUE (I + III + V + VII) | 14 431.00 | 31 952.00 | | 14 431.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 14 441.00 | 32 415.00 | | 14 441.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -11.00 | -462.00 | | -11.00 |
