| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AR Technical installations, industrial equipment and tools | 13 417.00 | 13 417.00 | | 13 417.00 |
AT Other tangible assets | 8 366.00 | 4 996.00 | 3 370.00 | 8 366.00 |
BH Other financial assets | 280.00 | | 280.00 | 280.00 |
BJ TOTAL (I) | 22 063.00 | 18 413.00 | 3 650.00 | 22 063.00 |
BZ Other receivables | 1 465.00 | | 1 465.00 | 1 465.00 |
CF Cash and cash equivalents | 2 800.00 | | 2 800.00 | 2 800.00 |
CJ TOTAL (II) | 4 265.00 | | 4 265.00 | 4 265.00 |
CO Grand total (0 to V) | 26 328.00 | 18 413.00 | 7 915.00 | 26 328.00 |
CP Shares due in less than one year | 280.00 | | | 280.00 |
| |
| 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 |
DH Retained earnings | -19 536.00 | -16 905.00 | | -19 536.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -1 003.00 | -2 631.00 | | -1 003.00 |
DL TOTAL (I) | -18 539.00 | -17 536.00 | | -18 539.00 |
DU Loans and Debts from Credit Institutions (3) | 2 190.00 | 4 333.00 | | 2 190.00 |
DV Miscellaneous Loans and Financial Debts (4) | 22 348.00 | 20 944.00 | | 22 348.00 |
DX Trade payables and related accounts | 1 747.00 | 99.00 | | 1 747.00 |
DY Tax and social security liabilities | 169.00 | 158.00 | | 169.00 |
EC TOTAL (IV) | 26 454.00 | 25 535.00 | | 26 454.00 |
EE Grand total (I to V) | 7 915.00 | 7 999.00 | | 7 915.00 |
EG Accrued income and payables due within one year | 26 454.00 | 24 285.00 | | 26 454.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 10 935.00 | | 10 935.00 | 10 935.00 |
FJ Net sales | 10 935.00 | | 10 935.00 | 10 935.00 |
FR Total operating income (I) | | | 10 935.00 | |
FW Other purchases and external expenses | | | 10 628.00 | |
FX Taxes, duties, and similar payments | | | 403.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 837.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 11 868.00 | |
GG - OPERATING RESULT (I - II) | | | -933.00 | |
GR Interest and similar expenses | | | 71.00 | |
GU Total financial expenses (VI) | | | 71.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -70.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -1 003.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 10 935.00 | 11 328.00 | | 10 935.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 11 938.00 | 13 959.00 | | 11 938.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -1 003.00 | -2 631.00 | | -1 003.00 |
