| |
| 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 | 7 487.00 | 2 780.00 | 4 707.00 | 7 487.00 |
BJ TOTAL (I) | 7 487.00 | 2 780.00 | 4 707.00 | 7 487.00 |
BL Raw materials, supplies | 5 324.00 | | 5 324.00 | 5 324.00 |
BV Advances and down payments on orders | 5 124.00 | | 5 124.00 | 5 124.00 |
BZ Other receivables | 19 784.00 | | 19 784.00 | 19 784.00 |
CF Cash and cash equivalents | 16 155.00 | | 16 155.00 | 16 155.00 |
CJ TOTAL (II) | 46 387.00 | | 46 387.00 | 46 387.00 |
CO Grand total (0 to V) | 53 874.00 | 2 780.00 | 51 094.00 | 53 874.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | | | 1 000.00 |
DD Legal reserve (1) | 100.00 | | | 100.00 |
DG Other reserves | 17 165.00 | | | 17 165.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -29 767.00 | | | -29 767.00 |
DL TOTAL (I) | -11 502.00 | | | -11 502.00 |
DV Miscellaneous Loans and Financial Debts (4) | 28 578.00 | | | 28 578.00 |
DX Trade payables and related accounts | 9 504.00 | | | 9 504.00 |
DY Tax and social security liabilities | 14 276.00 | | | 14 276.00 |
EA Other liabilities | 10 239.00 | | | 10 239.00 |
EC TOTAL (IV) | 62 597.00 | | | 62 597.00 |
EE Grand total (I to V) | 51 095.00 | | | 51 095.00 |
EG Accrued income and payables due within one year | 62 597.00 | | | 62 597.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 216 450.00 | | 216 450.00 | 216 450.00 |
FJ Net sales | 216 450.00 | | 216 450.00 | 216 450.00 |
FQ Other income | | | 29.00 | |
FR Total operating income (I) | | | 216 479.00 | |
FU Purchases of raw materials and other supplies | | | 146 047.00 | |
FW Other purchases and external expenses | | | 20 893.00 | |
FX Taxes, duties, and similar payments | | | 1 364.00 | |
FY Salaries and Wages | | | 67 335.00 | |
FZ Social Security Contributions | | | 9 104.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 497.00 | |
GE Other Expenses | | | 2.00 | |
GF Total Operating Expenses (II) | | | 246 242.00 | |
GG - OPERATING RESULT (I - II) | | | -29 762.00 | |
GR Interest and similar expenses | | | 5.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -29 762.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 1.00 | | | 1.00 |
A2 TOTAL ASSETS | 2.00 | | | 2.00 |
A3 TOTAL ASSETS | 3.00 | | | 3.00 |
A4 Equity method investments | 4.00 | | | 4.00 |
HL TOTAL REVENUE (I + III + V + VII) | 216 479.00 | | | 216 479.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 246 247.00 | | | 246 247.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -29 767.00 | | | -29 767.00 |
| |
| 5 - Fixed assets increase - decrease | Gross value at beginning of year - Item by item | Revaluation - Disposals | Acquisition - Gross value at year-end | |
0G ACQUISITIONS Total General Total | 7 487.00 | | | 7 487.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 7 487.00 | | | 7 487.00 |
