| |
| 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 | 79 075.00 | 23 760.00 | 55 316.00 | 79 075.00 |
AT Other tangible assets | 168 549.00 | 58 498.00 | 110 052.00 | 168 549.00 |
BJ TOTAL (I) | 247 625.00 | 82 257.00 | 165 367.00 | 247 625.00 |
BX Customers and related accounts | 7 478.00 | | 7 478.00 | 7 478.00 |
BZ Other receivables | | | | |
CF Cash and cash equivalents | 1 221.00 | | 1 221.00 | 1 221.00 |
CH Prepaid expenses | 17 967.00 | | 17 967.00 | 17 967.00 |
CJ TOTAL (II) | 26 667.00 | | 26 667.00 | 26 667.00 |
CO Grand total (0 to V) | 274 292.00 | 82 257.00 | 192 034.00 | 274 292.00 |
| |
| 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 | -24 187.00 | -287.00 | | -24 187.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -9 837.00 | -23 899.00 | | -9 837.00 |
DL TOTAL (I) | -33 924.00 | -24 087.00 | | -33 924.00 |
DU Loans and Debts from Credit Institutions (3) | 25 133.00 | 32 145.00 | | 25 133.00 |
DV Miscellaneous Loans and Financial Debts (4) | 21 410.00 | 34 610.00 | | 21 410.00 |
DX Trade payables and related accounts | | 53 322.00 | | |
DY Tax and social security liabilities | 839.00 | 649.00 | | 839.00 |
EA Other liabilities | 99 540.00 | 94 607.00 | | 99 540.00 |
EB Prepaid income (2) | 79 036.00 | 85 333.00 | | 79 036.00 |
EC TOTAL (IV) | 225 958.00 | 300 667.00 | | 225 958.00 |
EE Grand total (I to V) | 192 034.00 | 276 580.00 | | 192 034.00 |
EI Including equity loans | 21 410.00 | | | 21 410.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 47 180.00 | | 47 180.00 | 47 180.00 |
FJ Net sales | 47 180.00 | | 47 180.00 | 47 180.00 |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 47 181.00 | |
FW Other purchases and external expenses | | | 5 391.00 | |
FX Taxes, duties, and similar payments | | | 153.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 49 525.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 55 069.00 | |
GG - OPERATING RESULT (I - II) | | | -7 888.00 | |
GR Interest and similar expenses | | | 1 948.00 | |
GU Total financial expenses (VI) | | | 1 948.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1 948.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -9 837.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 47 181.00 | 20 438.00 | | 47 181.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 57 018.00 | 44 337.00 | | 57 018.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -9 837.00 | -23 899.00 | | -9 837.00 |
