| |
| 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 | 48 857.00 | 13 200.00 | 35 656.00 | 48 857.00 |
AT Other tangible assets | 197 402.00 | 44 879.00 | 152 523.00 | 197 402.00 |
BJ TOTAL (I) | 246 258.00 | 58 079.00 | 188 179.00 | 246 258.00 |
BX Customers and related accounts | 5 685.00 | | 5 685.00 | 5 685.00 |
BZ Other receivables | | | | |
CF Cash and cash equivalents | 2 508.00 | | 2 508.00 | 2 508.00 |
CH Prepaid expenses | 19 189.00 | | 19 189.00 | 19 189.00 |
CJ TOTAL (II) | 27 382.00 | | 27 382.00 | 27 382.00 |
CO Grand total (0 to V) | 273 640.00 | 58 079.00 | 215 561.00 | 273 640.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 100.00 | 100.00 | | 100.00 |
DH Retained earnings | -7 098.00 | -142.00 | | -7 098.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -22 751.00 | -6 956.00 | | -22 751.00 |
DL TOTAL (I) | -29 749.00 | -6 998.00 | | -29 749.00 |
DU Loans and Debts from Credit Institutions (3) | 83 069.00 | 80 000.00 | | 83 069.00 |
DV Miscellaneous Loans and Financial Debts (4) | 16 657.00 | 17 457.00 | | 16 657.00 |
DX Trade payables and related accounts | | 66 486.00 | | |
DY Tax and social security liabilities | 1 099.00 | 495.00 | | 1 099.00 |
EA Other liabilities | 99 826.00 | 95 796.00 | | 99 826.00 |
EB Prepaid income (2) | 44 659.00 | 56 468.00 | | 44 659.00 |
EC TOTAL (IV) | 245 310.00 | 316 702.00 | | 245 310.00 |
EE Grand total (I to V) | 215 561.00 | 309 704.00 | | 215 561.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 35 986.00 | | 35 986.00 | 35 986.00 |
FJ Net sales | 35 986.00 | | 35 986.00 | 35 986.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 342.00 | |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 36 328.00 | |
FW Other purchases and external expenses | | | 5 328.00 | |
FX Taxes, duties, and similar payments | | | 153.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 49 252.00 | |
GF Total Operating Expenses (II) | | | 54 733.00 | |
GG - OPERATING RESULT (I - II) | | | -18 405.00 | |
GR Interest and similar expenses | | | 4 346.00 | |
GU Total financial expenses (VI) | | | 4 346.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -4 346.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -22 751.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 36 328.00 | 6 431.00 | | 36 328.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 59 079.00 | 13 387.00 | | 59 079.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -22 751.00 | -6 956.00 | | -22 751.00 |
