| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | | | 97.00 | |
BD Other fixed assets | | | | |
BJ TOTAL (I) | | | 97.00 | |
BX Customers and related accounts | | | 7 434.00 | |
BZ Other receivables | | | 34 461.00 | |
CD Marketable securities | | | 61.00 | |
CF Cash and cash equivalents | | | 14 300.00 | |
CH Prepaid expenses | | | 4 618.00 | |
CJ TOTAL (II) | | | 60 873.00 | |
CO Grand total (0 to V) | | | 60 970.00 | |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | 1 000.00 | | 1 000.00 |
DH Retained earnings | 7 591.00 | 5 829.00 | | 7 591.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -192 914.00 | 1 762.00 | | -192 914.00 |
DL TOTAL (I) | -184 322.00 | 8 591.00 | | -184 322.00 |
DT Other Bond Issues | 238 878.00 | 11 047.00 | | 238 878.00 |
DY Tax and social security liabilities | 1 769.00 | 2 003.00 | | 1 769.00 |
EA Other liabilities | 4 645.00 | 12 843.00 | | 4 645.00 |
EC TOTAL (IV) | 245 292.00 | 25 893.00 | | 245 292.00 |
EE Grand total (I to V) | 60 970.00 | 34 484.00 | | 60 970.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | | | 201.00 | |
FD Production sold - goods | | | 284 157.00 | |
FJ Net sales | | | 284 357.00 | |
FO Operating subsidies | | | 27 500.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 3 739.00 | |
FQ Other income | | | | |
FR Total operating income (I) | | | 315 596.00 | |
FU Purchases of raw materials and other supplies | | | 11 551.00 | |
FV Inventory change (raw materials and supplies) | | | | |
FW Other purchases and external expenses | | | 452 075.00 | |
FX Taxes, duties, and similar payments | | | 4 867.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 576.00 | |
GE Other Expenses | | | 35 521.00 | |
GF Total Operating Expenses (II) | | | 504 443.00 | |
GG - OPERATING RESULT (I - II) | | | -188 847.00 | |
GJ Financial income from other securities and fixed asset receivables | | | | |
GP Total financial income (V) | | | | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -188 846.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HH Total exceptional expenses (VIII) | 4 068.00 | 203.00 | | 4 068.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -4 068.00 | -203.00 | | -4 068.00 |
HK Income tax | | 764.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 288 096.00 | 684 186.00 | | 288 096.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 481 010.00 | 682 424.00 | | 481 010.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -192 914.00 | 1 762.00 | | -192 914.00 |