| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 56 499.00 | 49 699.00 | 6 800.00 | 56 499.00 |
BJ TOTAL (I) | 56 499.00 | 49 699.00 | 6 800.00 | 56 499.00 |
BT Goods | 70 180.00 | 9 000.00 | 61 180.00 | 70 180.00 |
BX Customers and related accounts | 10 114.00 | | 10 114.00 | 10 114.00 |
BZ Other receivables | 13 379.00 | | 13 379.00 | 13 379.00 |
CF Cash and cash equivalents | 103 990.00 | | 103 990.00 | 103 990.00 |
CJ TOTAL (II) | 197 662.00 | 9 000.00 | 188 662.00 | 197 662.00 |
CO Grand total (0 to V) | 254 161.00 | 58 699.00 | 195 462.00 | 254 161.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 53 000.00 | 53 000.00 | | 53 000.00 |
DD Legal reserve (1) | 5 300.00 | 5 300.00 | | 5 300.00 |
DG Other reserves | 97 832.00 | 97 832.00 | | 97 832.00 |
DH Retained earnings | -7 462.00 | | | -7 462.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -2 994.00 | -7 462.00 | | -2 994.00 |
DL TOTAL (I) | 145 676.00 | 148 670.00 | | 145 676.00 |
DU Loans and Debts from Credit Institutions (3) | 46 791.00 | 61 684.00 | | 46 791.00 |
DW Advances and down payments received on current orders | 811.00 | 3 311.00 | | 811.00 |
DX Trade payables and related accounts | 1 650.00 | 1 626.00 | | 1 650.00 |
DY Tax and social security liabilities | 534.00 | | | 534.00 |
EC TOTAL (IV) | 49 786.00 | 66 620.00 | | 49 786.00 |
EE Grand total (I to V) | 195 462.00 | 215 291.00 | | 195 462.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | | | 9 333.00 | |
FD Production sold - goods | | | 19 819.00 | |
FJ Net sales | | | 29 153.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 12 000.00 | |
FQ Other income | | | 2.00 | |
FR Total operating income (I) | | | 41 155.00 | |
FS Purchases of goods (including customs duties) | | | 13 160.00 | |
FT Inventory change (goods) | | | -660.00 | |
FW Other purchases and external expenses | | | 7 632.00 | |
FX Taxes, duties, and similar payments | | | 752.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 13 842.00 | |
GC Operating Expenses - Current Assets: Provisions | | | 9 000.00 | |
GE Other Expenses | | | 2.00 | |
GF Total Operating Expenses (II) | | | 43 728.00 | |
GG - OPERATING RESULT (I - II) | | | -2 573.00 | |
GR Interest and similar expenses | | | 356.00 | |
GU Total financial expenses (VI) | | | 356.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -356.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -2 929.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | | 2 917.00 | | |
HD Total exceptional income (VII) | | 2 917.00 | | |
HE Exceptional expenses on management operations | 65.00 | 500.00 | | 65.00 |
HH Total exceptional expenses (VIII) | 65.00 | 500.00 | | 65.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -65.00 | 2 417.00 | | -65.00 |
HL TOTAL REVENUE (I + III + V + VII) | 41 155.00 | 75 891.00 | | 41 155.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 44 149.00 | 83 353.00 | | 44 149.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -2 994.00 | -7 462.00 | | -2 994.00 |
