| |
| 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 | 73 862.00 | 16 147.00 | 57 715.00 | 73 862.00 |
AT Other tangible assets | 173 738.00 | 41 299.00 | 132 439.00 | 173 738.00 |
BJ TOTAL (I) | 247 600.00 | 57 446.00 | 190 154.00 | 247 600.00 |
BX Customers and related accounts | 8 436.00 | | 8 436.00 | 8 436.00 |
BZ Other receivables | | | | |
CF Cash and cash equivalents | 1 571.00 | | 1 571.00 | 1 571.00 |
CH Prepaid expenses | 19 572.00 | | 19 572.00 | 19 572.00 |
CJ TOTAL (II) | 29 578.00 | | 29 578.00 | 29 578.00 |
CO Grand total (0 to V) | 277 178.00 | 57 446.00 | 219 732.00 | 277 178.00 |
| |
| 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 | -7 179.00 | -103.00 | | -7 179.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -16 385.00 | -7 076.00 | | -16 385.00 |
DL TOTAL (I) | -23 464.00 | -7 079.00 | | -23 464.00 |
DU Loans and Debts from Credit Institutions (3) | 26 788.00 | | | 26 788.00 |
DV Miscellaneous Loans and Financial Debts (4) | 15 013.00 | 15 008.00 | | 15 013.00 |
DX Trade payables and related accounts | | 71 908.00 | | |
DY Tax and social security liabilities | 924.00 | 1 020.00 | | 924.00 |
EA Other liabilities | 101 299.00 | 98 582.00 | | 101 299.00 |
EB Prepaid income (2) | 99 172.00 | 131 504.00 | | 99 172.00 |
EC TOTAL (IV) | 243 196.00 | 318 021.00 | | 243 196.00 |
EE Grand total (I to V) | 219 732.00 | 310 942.00 | | 219 732.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 39 535.00 | | 39 535.00 | 39 535.00 |
FJ Net sales | 39 535.00 | | 39 535.00 | 39 535.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 41.00 | |
FQ Other income | | | 5.00 | |
FR Total operating income (I) | | | 39 582.00 | |
FW Other purchases and external expenses | | | 5 403.00 | |
FX Taxes, duties, and similar payments | | | | |
GA Operating Expenses - Depreciation and Amortization | | | 49 520.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 54 923.00 | |
GG - OPERATING RESULT (I - II) | | | -15 341.00 | |
GR Interest and similar expenses | | | 1 044.00 | |
GU Total financial expenses (VI) | | | 1 044.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1 044.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -16 385.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 39 582.00 | 7 327.00 | | 39 582.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 55 967.00 | 14 403.00 | | 55 967.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -16 385.00 | -7 076.00 | | -16 385.00 |
