| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 7 513.00 | 7 500.00 | 13.00 | 7 513.00 |
BJ TOTAL (I) | 7 666.00 | 7 500.00 | 166.00 | 7 666.00 |
BV Advances and down payments on orders | 314.00 | | 314.00 | 314.00 |
BZ Other receivables | 1 567.00 | | 1 567.00 | 1 567.00 |
CF Cash and cash equivalents | 1 085.00 | | 1 085.00 | 1 085.00 |
CH Prepaid expenses | 3 555.00 | | 3 555.00 | 3 555.00 |
CJ TOTAL (II) | 6 522.00 | | 6 522.00 | 6 522.00 |
CO Grand total (0 to V) | 14 188.00 | 7 500.00 | 6 688.00 | 14 188.00 |
CS Evaluated investments - equity method | 153.00 | | 153.00 | 153.00 |
| |
| 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) | 1 000.00 | 1 000.00 | | 1 000.00 |
DH Retained earnings | -34 107.00 | -31 057.00 | | -34 107.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -2 525.00 | -3 049.00 | | -2 525.00 |
DJ Investment subsidies | 1 977.00 | | | 1 977.00 |
DL TOTAL (I) | -23 656.00 | -23 107.00 | | -23 656.00 |
DU Loans and Debts from Credit Institutions (3) | 32.00 | 32.00 | | 32.00 |
DX Trade payables and related accounts | 1 514.00 | 2 099.00 | | 1 514.00 |
DY Tax and social security liabilities | 359.00 | 266.00 | | 359.00 |
EA Other liabilities | 28 437.00 | 30 798.00 | | 28 437.00 |
EC TOTAL (IV) | 30 344.00 | 33 197.00 | | 30 344.00 |
EE Grand total (I to V) | 6 688.00 | 10 089.00 | | 6 688.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | | | 4 932.00 | |
FG Production sold - services | | | 3 357.00 | |
FJ Net sales | | | 8 290.00 | |
FO Operating subsidies | | | 1 463.00 | |
FQ Other income | | | | |
FR Total operating income (I) | | | 9 753.00 | |
FS Purchases of goods (including customs duties) | | | 1 596.00 | |
FT Inventory change (goods) | | | 8.00 | |
FU Purchases of raw materials and other supplies | | | 917.00 | |
FW Other purchases and external expenses | | | 2 931.00 | |
FX Taxes, duties, and similar payments | | | 674.00 | |
FY Salaries and Wages | | | 11 919.00 | |
FZ Social Security Contributions | | | 789.00 | |
GE Other Expenses | | | 322.00 | |
GF Total Operating Expenses (II) | | | 19 150.00 | |
GG - OPERATING RESULT (I - II) | | | -9 397.00 | |
GK Income from other securities and fixed asset receivables | | | | |
GL Other interest and similar income | | | | |
GP Total financial income (V) | | | | |
GR Interest and similar expenses | | | -2.00 | |
GU Total financial expenses (VI) | | | -2.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 2.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -9 395.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 11 250.00 | | | 11 250.00 |
HD Total exceptional income (VII) | 11 250.00 | | | 11 250.00 |
HF Exceptional expenses on capital transactions | 4 379.00 | | | 4 379.00 |
HH Total exceptional expenses (VIII) | 4 379.00 | | | 4 379.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 6 870.00 | | | 6 870.00 |
HJ Employee participation in company results | 8.00 | | | 8.00 |
HL TOTAL REVENUE (I + III + V + VII) | 21 003.00 | 24 894.00 | | 21 003.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 23 528.00 | 27 944.00 | | 23 528.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -2 525.00 | -3 049.00 | | -2 525.00 |
