| |
| 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 | 70 869.00 | 28 804.00 | 42 066.00 | 70 869.00 |
AT Other tangible assets | 176 986.00 | 71 876.00 | 105 110.00 | 176 986.00 |
BJ TOTAL (I) | 247 855.00 | 100 679.00 | 147 175.00 | 247 855.00 |
BX Customers and related accounts | 7 877.00 | | 7 877.00 | 7 877.00 |
BZ Other receivables | 1 540.00 | | 1 540.00 | 1 540.00 |
CF Cash and cash equivalents | 1 685.00 | | 1 685.00 | 1 685.00 |
CH Prepaid expenses | 15 434.00 | | 15 434.00 | 15 434.00 |
CJ TOTAL (II) | 26 536.00 | | 26 536.00 | 26 536.00 |
CO Grand total (0 to V) | 274 391.00 | 100 679.00 | 173 712.00 | 274 391.00 |
| |
| 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 | -32 903.00 | -4 244.00 | | -32 903.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -26 356.00 | -28 659.00 | | -26 356.00 |
DL TOTAL (I) | -59 159.00 | -32 803.00 | | -59 159.00 |
DU Loans and Debts from Credit Institutions (3) | 89 641.00 | 114 624.00 | | 89 641.00 |
DV Miscellaneous Loans and Financial Debts (4) | 32 499.00 | 32 384.00 | | 32 499.00 |
DY Tax and social security liabilities | 617.00 | 1 325.00 | | 617.00 |
EA Other liabilities | 101 072.00 | 102 754.00 | | 101 072.00 |
EB Prepaid income (2) | 9 042.00 | 12 078.00 | | 9 042.00 |
EC TOTAL (IV) | 232 870.00 | 263 165.00 | | 232 870.00 |
EE Grand total (I to V) | 173 712.00 | 230 362.00 | | 173 712.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 35 168.00 | | 35 168.00 | 35 168.00 |
FJ Net sales | 35 168.00 | | 35 168.00 | 35 168.00 |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 35 169.00 | |
FW Other purchases and external expenses | | | 5 194.00 | |
FX Taxes, duties, and similar payments | | | | |
GA Operating Expenses - Depreciation and Amortization | | | 49 571.00 | |
GE Other Expenses | | | 13.00 | |
GF Total Operating Expenses (II) | | | 54 778.00 | |
GG - OPERATING RESULT (I - II) | | | -19 609.00 | |
GR Interest and similar expenses | | | 6 747.00 | |
GU Total financial expenses (VI) | | | 6 747.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -6 747.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -26 356.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | | 10.00 | | |
HH Total exceptional expenses (VIII) | | 10.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -10.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 35 169.00 | 35 169.00 | | 35 169.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 61 525.00 | 63 828.00 | | 61 525.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -26 356.00 | -28 659.00 | | -26 356.00 |
