| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 4 338.00 | 4 338.00 | | 4 338.00 |
AH Goodwill | 180 000.00 | | 180 000.00 | 180 000.00 |
AR Technical installations, industrial equipment and tools | 18 994.00 | 10 788.00 | 8 206.00 | 18 994.00 |
AT Other tangible assets | 55 615.00 | 52 786.00 | 2 829.00 | 55 615.00 |
BH Other financial assets | 4 000.00 | | 4 000.00 | 4 000.00 |
BJ TOTAL (I) | 262 947.00 | 67 912.00 | 195 035.00 | 262 947.00 |
BL Raw materials, supplies | 7 029.00 | | 7 029.00 | 7 029.00 |
BZ Other receivables | 50 265.00 | | 50 265.00 | 50 265.00 |
CF Cash and cash equivalents | 6 634.00 | | 6 634.00 | 6 634.00 |
CH Prepaid expenses | | | | |
CJ TOTAL (II) | 63 927.00 | | 63 927.00 | 63 927.00 |
CO Grand total (0 to V) | 326 875.00 | 67 912.00 | 258 963.00 | 326 875.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 000.00 | 7 000.00 | | 7 000.00 |
DD Legal reserve (1) | 700.00 | 700.00 | | 700.00 |
DG Other reserves | 50 307.00 | 50 307.00 | | 50 307.00 |
DH Retained earnings | -21 442.00 | -9 607.00 | | -21 442.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -37 910.00 | -11 836.00 | | -37 910.00 |
DL TOTAL (I) | -1 345.00 | 36 565.00 | | -1 345.00 |
DV Miscellaneous Loans and Financial Debts (4) | 7 410.00 | 7 984.00 | | 7 410.00 |
DX Trade payables and related accounts | 27 834.00 | 18 838.00 | | 27 834.00 |
DY Tax and social security liabilities | 55 063.00 | 39 176.00 | | 55 063.00 |
EA Other liabilities | 170 000.00 | 170 000.00 | | 170 000.00 |
EC TOTAL (IV) | 260 308.00 | 235 999.00 | | 260 308.00 |
EE Grand total (I to V) | 258 963.00 | 272 563.00 | | 258 963.00 |
EG Accrued income and payables due within one year | 260 308.00 | 235 999.00 | | 260 308.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | 113 548.00 | | 113 548.00 | 113 548.00 |
FJ Net sales | 113 548.00 | | 113 548.00 | 113 548.00 |
FO Operating subsidies | | | 36 666.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 3 208.00 | |
FQ Other income | | | 2.00 | |
FR Total operating income (I) | | | 153 424.00 | |
FU Purchases of raw materials and other supplies | | | 40 855.00 | |
FV Inventory change (raw materials and supplies) | | | 321.00 | |
FW Other purchases and external expenses | | | 78 979.00 | |
FX Taxes, duties, and similar payments | | | 1 828.00 | |
FY Salaries and Wages | | | 45 186.00 | |
FZ Social Security Contributions | | | 6 010.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 14 062.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 187 241.00 | |
GG - OPERATING RESULT (I - II) | | | -33 817.00 | |
GL Other interest and similar income | | | | |
GP Total financial income (V) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -33 817.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 3 208.00 | 6 086.00 | | 3 208.00 |
A4 Equity method investments | | 1 134.00 | | |
HB Exceptional income from capital transactions | | 1 833.00 | | |
HD Total exceptional income (VII) | | 1 833.00 | | |
HE Exceptional expenses on management operations | 4 093.00 | | | 4 093.00 |
HH Total exceptional expenses (VIII) | 4 093.00 | | | 4 093.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -4 093.00 | 1 833.00 | | -4 093.00 |
HL TOTAL REVENUE (I + III + V + VII) | 153 424.00 | 288 301.00 | | 153 424.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 191 334.00 | 300 136.00 | | 191 334.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -37 910.00 | -11 836.00 | | -37 910.00 |
