| |
| 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 | 86 453.00 | 42 436.00 | 44 016.00 | 86 453.00 |
AT Other tangible assets | 162 396.00 | 69 828.00 | 92 568.00 | 162 396.00 |
BJ TOTAL (I) | 248 849.00 | 112 264.00 | 136 584.00 | 248 849.00 |
BX Customers and related accounts | 5 721.00 | | 5 721.00 | 5 721.00 |
BZ Other receivables | 11 755.00 | | 11 755.00 | 11 755.00 |
CF Cash and cash equivalents | 454.00 | | 454.00 | 454.00 |
CH Prepaid expenses | 13 491.00 | | 13 491.00 | 13 491.00 |
CJ TOTAL (II) | 31 421.00 | | 31 421.00 | 31 421.00 |
CO Grand total (0 to V) | 280 270.00 | 112 264.00 | 168 006.00 | 280 270.00 |
| |
| 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 | -38 521.00 | -17 437.00 | | -38 521.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -4 624.00 | -21 084.00 | | -4 624.00 |
DL TOTAL (I) | -43 044.00 | -38 421.00 | | -43 044.00 |
DU Loans and Debts from Credit Institutions (3) | 11 152.00 | 15 063.00 | | 11 152.00 |
DV Miscellaneous Loans and Financial Debts (4) | 27 244.00 | 27 244.00 | | 27 244.00 |
DX Trade payables and related accounts | 13 000.00 | | | 13 000.00 |
DY Tax and social security liabilities | 645.00 | 681.00 | | 645.00 |
EA Other liabilities | 95 072.00 | 99 467.00 | | 95 072.00 |
EB Prepaid income (2) | 63 937.00 | 94 060.00 | | 63 937.00 |
EC TOTAL (IV) | 211 050.00 | 236 515.00 | | 211 050.00 |
EE Grand total (I to V) | 168 006.00 | 198 094.00 | | 168 006.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 54 255.00 | | 54 255.00 | 54 255.00 |
FJ Net sales | 54 255.00 | | 54 255.00 | 54 255.00 |
FQ Other income | | | | |
FR Total operating income (I) | | | 54 255.00 | |
FW Other purchases and external expenses | | | 5 527.00 | |
FX Taxes, duties, and similar payments | | | 642.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 50 268.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 56 437.00 | |
GG - OPERATING RESULT (I - II) | | | -2 182.00 | |
GR Interest and similar expenses | | | 986.00 | |
GU Total financial expenses (VI) | | | 986.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -986.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -3 168.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 13 000.00 | | | 13 000.00 |
HD Total exceptional income (VII) | 13 000.00 | | | 13 000.00 |
HF Exceptional expenses on capital transactions | 14 455.00 | | | 14 455.00 |
HH Total exceptional expenses (VIII) | 14 455.00 | | | 14 455.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -1 455.00 | | | -1 455.00 |
HL TOTAL REVENUE (I + III + V + VII) | 67 255.00 | 35 380.00 | | 67 255.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 71 879.00 | 56 464.00 | | 71 879.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -4 624.00 | -21 084.00 | | -4 624.00 |
