| |
| 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 | 68 677.00 | 22 081.00 | 46 596.00 | 68 677.00 |
AT Other tangible assets | 180 010.00 | 64 501.00 | 115 510.00 | 180 010.00 |
BJ TOTAL (I) | 248 687.00 | 86 582.00 | 162 105.00 | 248 687.00 |
BX Customers and related accounts | 7 158.00 | | 7 158.00 | 7 158.00 |
BZ Other receivables | | | | |
CF Cash and cash equivalents | 1 005.00 | | 1 005.00 | 1 005.00 |
CH Prepaid expenses | 17 663.00 | | 17 663.00 | 17 663.00 |
CJ TOTAL (II) | 25 826.00 | | 25 826.00 | 25 826.00 |
CO Grand total (0 to V) | 274 513.00 | 86 582.00 | 187 931.00 | 274 513.00 |
| |
| 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 | -15 929.00 | -292.00 | | -15 929.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -14 914.00 | -15 637.00 | | -14 914.00 |
DL TOTAL (I) | -30 742.00 | -15 829.00 | | -30 742.00 |
DU Loans and Debts from Credit Institutions (3) | 23 944.00 | 30 308.00 | | 23 944.00 |
DV Miscellaneous Loans and Financial Debts (4) | 2.00 | 2.00 | | 2.00 |
DX Trade payables and related accounts | | 35 131.00 | | |
DY Tax and social security liabilities | 906.00 | 984.00 | | 906.00 |
EA Other liabilities | 98 242.00 | 94 297.00 | | 98 242.00 |
EB Prepaid income (2) | 95 580.00 | 129 159.00 | | 95 580.00 |
EC TOTAL (IV) | 218 674.00 | 289 881.00 | | 218 674.00 |
EE Grand total (I to V) | 187 931.00 | 274 052.00 | | 187 931.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 41 429.00 | | 41 429.00 | 41 429.00 |
FJ Net sales | 41 429.00 | | 41 429.00 | 41 429.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 144.00 | |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 41 575.00 | |
FW Other purchases and external expenses | | | 5 564.00 | |
FX Taxes, duties, and similar payments | | | | |
GA Operating Expenses - Depreciation and Amortization | | | 49 737.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 55 301.00 | |
GG - OPERATING RESULT (I - II) | | | -13 727.00 | |
GR Interest and similar expenses | | | 1 187.00 | |
GU Total financial expenses (VI) | | | 1 187.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1 187.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -14 914.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HF Exceptional expenses on capital transactions | | 11 284.00 | | |
HH Total exceptional expenses (VIII) | | 11 284.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -11 284.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 41 575.00 | 44 175.00 | | 41 575.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 56 488.00 | 59 812.00 | | 56 488.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -14 914.00 | -15 637.00 | | -14 914.00 |
