| |
| 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 | 76 429.00 | 22 822.00 | 53 607.00 | 76 429.00 |
AT Other tangible assets | 171 230.00 | 48 755.00 | 122 475.00 | 171 230.00 |
BJ TOTAL (I) | 247 659.00 | 71 577.00 | 176 082.00 | 247 659.00 |
BX Customers and related accounts | 8 455.00 | | 8 455.00 | 8 455.00 |
BZ Other receivables | | | | |
CF Cash and cash equivalents | 934.00 | | 934.00 | 934.00 |
CH Prepaid expenses | 19 330.00 | | 19 330.00 | 19 330.00 |
CJ TOTAL (II) | 28 719.00 | | 28 719.00 | 28 719.00 |
CO Grand total (0 to V) | 276 378.00 | 71 577.00 | 204 801.00 | 276 378.00 |
| |
| 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 | -13 741.00 | -103.00 | | -13 741.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -17 782.00 | -13 638.00 | | -17 782.00 |
DL TOTAL (I) | -31 423.00 | -13 641.00 | | -31 423.00 |
DU Loans and Debts from Credit Institutions (3) | 23 239.00 | 22 796.00 | | 23 239.00 |
DV Miscellaneous Loans and Financial Debts (4) | 5 446.00 | 5 446.00 | | 5 446.00 |
DX Trade payables and related accounts | | 55 449.00 | | |
DY Tax and social security liabilities | 904.00 | 917.00 | | 904.00 |
EA Other liabilities | 99 356.00 | 95 300.00 | | 99 356.00 |
EB Prepaid income (2) | 107 279.00 | 137 281.00 | | 107 279.00 |
EC TOTAL (IV) | 236 224.00 | 317 189.00 | | 236 224.00 |
EE Grand total (I to V) | 204 801.00 | 303 547.00 | | 204 801.00 |
EI Including equity loans | 5 446.00 | | | 5 446.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 38 793.00 | | 38 793.00 | 38 793.00 |
FJ Net sales | 38 793.00 | | 38 793.00 | 38 793.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 66.00 | |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 38 860.00 | |
FW Other purchases and external expenses | | | 5 700.00 | |
FX Taxes, duties, and similar payments | | | | |
GA Operating Expenses - Depreciation and Amortization | | | 49 532.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 55 232.00 | |
GG - OPERATING RESULT (I - II) | | | -16 371.00 | |
GR Interest and similar expenses | | | 1 410.00 | |
GU Total financial expenses (VI) | | | 1 410.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1 410.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -17 782.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 38 861.00 | 17 643.00 | | 38 861.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 56 642.00 | 31 281.00 | | 56 642.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -17 782.00 | -13 638.00 | | -17 782.00 |
