| |
| 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 | 106 146.00 | 93 506.00 | 12 640.00 | 106 146.00 |
AT Other tangible assets | 128 796.00 | 112 286.00 | 16 510.00 | 128 796.00 |
BJ TOTAL (I) | 234 942.00 | 205 792.00 | 29 150.00 | 234 942.00 |
BX Customers and related accounts | 8 708.00 | | 8 708.00 | 8 708.00 |
CF Cash and cash equivalents | 1 516.00 | | 1 516.00 | 1 516.00 |
CH Prepaid expenses | 2 609.00 | | 2 609.00 | 2 609.00 |
CJ TOTAL (II) | 12 832.00 | | 12 832.00 | 12 832.00 |
CO Grand total (0 to V) | 247 775.00 | 205 792.00 | 41 983.00 | 247 775.00 |
| |
| 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 | -82 336.00 | -59 736.00 | | -82 336.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -22 181.00 | -22 600.00 | | -22 181.00 |
DL TOTAL (I) | -104 416.00 | -82 236.00 | | -104 416.00 |
DU Loans and Debts from Credit Institutions (3) | 17 012.00 | 29 226.00 | | 17 012.00 |
DV Miscellaneous Loans and Financial Debts (4) | 25 881.00 | 27 271.00 | | 25 881.00 |
DY Tax and social security liabilities | 1 162.00 | 878.00 | | 1 162.00 |
EA Other liabilities | 93 450.00 | 96 381.00 | | 93 450.00 |
EB Prepaid income (2) | 8 893.00 | 24 082.00 | | 8 893.00 |
EC TOTAL (IV) | 146 399.00 | 177 838.00 | | 146 399.00 |
EE Grand total (I to V) | 41 983.00 | 95 603.00 | | 41 983.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 33 363.00 | | 33 363.00 | 33 363.00 |
FJ Net sales | 33 363.00 | | 33 363.00 | 33 363.00 |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 33 364.00 | |
FW Other purchases and external expenses | | | 4 255.00 | |
FX Taxes, duties, and similar payments | | | 607.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 48 309.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 53 172.00 | |
GG - OPERATING RESULT (I - II) | | | -19 807.00 | |
GR Interest and similar expenses | | | -1 164.00 | |
GU Total financial expenses (VI) | | | 1 164.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1 164.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -20 971.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 1 390.00 | | | 1 390.00 |
HD Total exceptional income (VII) | 1 390.00 | | | 1 390.00 |
HF Exceptional expenses on capital transactions | 2 599.00 | | | 2 599.00 |
HH Total exceptional expenses (VIII) | 2 599.00 | | | 2 599.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -1 209.00 | | | -1 209.00 |
HL TOTAL REVENUE (I + III + V + VII) | 34 754.00 | 34 255.00 | | 34 754.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 56 935.00 | 56 855.00 | | 56 935.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -22 181.00 | -22 600.00 | | -22 181.00 |
