| |
| 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 | 26 900.00 | 8 814.00 | 18 086.00 | 26 900.00 |
AT Other tangible assets | 221 346.00 | 78 323.00 | 143 022.00 | 221 346.00 |
BJ TOTAL (I) | 248 246.00 | 87 138.00 | 161 108.00 | 248 246.00 |
BX Customers and related accounts | 9 233.00 | | 9 233.00 | 9 233.00 |
BZ Other receivables | | | | |
CF Cash and cash equivalents | 977.00 | | 977.00 | 977.00 |
CH Prepaid expenses | 17 591.00 | | 17 591.00 | 17 591.00 |
CJ TOTAL (II) | 27 801.00 | | 27 801.00 | 27 801.00 |
CO Grand total (0 to V) | 276 047.00 | 87 138.00 | 188 909.00 | 276 047.00 |
| |
| 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 | -18 231.00 | -35.00 | | -18 231.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -18 844.00 | -18 196.00 | | -18 844.00 |
DL TOTAL (I) | -36 974.00 | -18 131.00 | | -36 974.00 |
DU Loans and Debts from Credit Institutions (3) | 6 701.00 | 8 404.00 | | 6 701.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 670.00 | 1 670.00 | | 1 670.00 |
DX Trade payables and related accounts | | 34 686.00 | | |
DY Tax and social security liabilities | 854.00 | 836.00 | | 854.00 |
EA Other liabilities | 102 608.00 | 95 783.00 | | 102 608.00 |
EB Prepaid income (2) | 114 051.00 | 149 440.00 | | 114 051.00 |
EC TOTAL (IV) | 225 883.00 | 290 820.00 | | 225 883.00 |
EE Grand total (I to V) | 188 909.00 | 272 689.00 | | 188 909.00 |
EI Including equity loans | 1 670.00 | | | 1 670.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 38 563.00 | | 38 563.00 | 38 563.00 |
FJ Net sales | 38 563.00 | | 38 563.00 | 38 563.00 |
FQ Other income | | | | |
FR Total operating income (I) | | | 38 563.00 | |
FW Other purchases and external expenses | | | 5 927.00 | |
FX Taxes, duties, and similar payments | | | | |
GA Operating Expenses - Depreciation and Amortization | | | 51 114.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 57 041.00 | |
GG - OPERATING RESULT (I - II) | | | -18 479.00 | |
GR Interest and similar expenses | | | 365.00 | |
GU Total financial expenses (VI) | | | 365.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -365.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -18 844.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 38 563.00 | 26 808.00 | | 38 563.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 57 407.00 | 45 004.00 | | 57 407.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -18 844.00 | -18 196.00 | | -18 844.00 |
