| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AJ Other Intangible Assets | 7 775.00 | | 7 775.00 | 7 775.00 |
AR Technical installations, industrial equipment and tools | 14 735.00 | 7 974.00 | 6 760.00 | 14 735.00 |
AT Other tangible assets | 8 005.00 | 4 177.00 | 3 828.00 | 8 005.00 |
BJ TOTAL (I) | 31 115.00 | 12 151.00 | 18 963.00 | 31 115.00 |
BZ Other receivables | 1 696.00 | | 1 696.00 | 1 696.00 |
CF Cash and cash equivalents | 15 371.00 | | 15 371.00 | 15 371.00 |
CH Prepaid expenses | 450.00 | | 450.00 | 450.00 |
CJ TOTAL (II) | 17 518.00 | | 17 518.00 | 17 518.00 |
CO Grand total (0 to V) | 48 633.00 | 12 151.00 | 36 481.00 | 48 633.00 |
CU Other investments | 600.00 | | 600.00 | 600.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 500.00 | 1 500.00 | | 1 500.00 |
DH Retained earnings | -5 785.00 | 266.00 | | -5 785.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 844.00 | -6 052.00 | | 844.00 |
DL TOTAL (I) | -3 440.00 | -4 285.00 | | -3 440.00 |
DU Loans and Debts from Credit Institutions (3) | 11 821.00 | 13 262.00 | | 11 821.00 |
DV Miscellaneous Loans and Financial Debts (4) | 24 855.00 | 30 855.00 | | 24 855.00 |
DX Trade payables and related accounts | 2 964.00 | 2 364.00 | | 2 964.00 |
DY Tax and social security liabilities | 281.00 | 281.00 | | 281.00 |
EC TOTAL (IV) | 39 922.00 | 46 763.00 | | 39 922.00 |
EE Grand total (I to V) | 36 481.00 | 42 477.00 | | 36 481.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | | 8 400.00 | |
FJ Net sales | | | 8 400.00 | |
FR Total operating income (I) | | | 8 400.00 | |
FW Other purchases and external expenses | | | 8 270.00 | |
FX Taxes, duties, and similar payments | | | 281.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 4 864.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 13 416.00 | |
GG - OPERATING RESULT (I - II) | | | -5 016.00 | |
GR Interest and similar expenses | | | 138.00 | |
GU Total financial expenses (VI) | | | 138.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -138.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -5 155.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 6 000.00 | | | 6 000.00 |
HD Total exceptional income (VII) | 6 000.00 | | | 6 000.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 6 000.00 | | | 6 000.00 |
HL TOTAL REVENUE (I + III + V + VII) | 14 400.00 | 10 400.00 | | 14 400.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 13 555.00 | 16 452.00 | | 13 555.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 844.00 | -6 052.00 | | 844.00 |
