| |
| 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 | 29 290.00 | 19 527.00 | 9 763.00 | 29 290.00 |
AT Other tangible assets | 3 435.00 | 2 052.00 | 1 383.00 | 3 435.00 |
BJ TOTAL (I) | 32 725.00 | 21 579.00 | 11 146.00 | 32 725.00 |
BL Raw materials, supplies | 675.00 | | 675.00 | 675.00 |
BX Customers and related accounts | 3 000.00 | | 3 000.00 | 3 000.00 |
BZ Other receivables | 3 410.00 | | 3 410.00 | 3 410.00 |
CF Cash and cash equivalents | 3 841.00 | | 3 841.00 | 3 841.00 |
CJ TOTAL (II) | 10 925.00 | | 10 925.00 | 10 925.00 |
CO Grand total (0 to V) | 43 650.00 | 21 579.00 | 22 072.00 | 43 650.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | | | 10 000.00 |
DH Retained earnings | 6 289.00 | | | 6 289.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -8 417.00 | | | -8 417.00 |
DL TOTAL (I) | 7 872.00 | | | 7 872.00 |
DU Loans and Debts from Credit Institutions (3) | 9 531.00 | | | 9 531.00 |
DX Trade payables and related accounts | 45.00 | | | 45.00 |
DY Tax and social security liabilities | 4 624.00 | | | 4 624.00 |
EC TOTAL (IV) | 14 200.00 | | | 14 200.00 |
EE Grand total (I to V) | 22 072.00 | | | 22 072.00 |
EG Accrued income and payables due within one year | 4 669.00 | | | 4 669.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 8 188.00 | | 8 188.00 | 8 188.00 |
FJ Net sales | 8 188.00 | | 8 188.00 | 8 188.00 |
FO Operating subsidies | | | 25 717.00 | |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 33 905.00 | |
FS Purchases of goods (including customs duties) | | | 42.00 | |
FW Other purchases and external expenses | | | 9 798.00 | |
FX Taxes, duties, and similar payments | | | 4 177.00 | |
FY Salaries and Wages | | | 15 207.00 | |
FZ Social Security Contributions | | | 6 456.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 6 474.00 | |
GE Other Expenses | | | 15.00 | |
GF Total Operating Expenses (II) | | | 42 169.00 | |
GG - OPERATING RESULT (I - II) | | | -8 263.00 | |
GR Interest and similar expenses | | | 154.00 | |
GU Total financial expenses (VI) | | | 154.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -154.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -8 417.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 33 905.00 | | | 33 905.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 42 322.00 | | | 42 322.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -8 417.00 | | | -8 417.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8B Suppliers and Related Accounts | 45.00 | | | 45.00 |
8D Social Security and Other Social Organizations | 4 624.00 | 4 624.00 | | 4 624.00 |
UT Other financial assets | 32 725.00 | | 32 725.00 | 32 725.00 |
VH Loans with a maturity of more than one year at origin | 9 531.00 | 7 134.00 | 2 397.00 | 9 531.00 |
VS Prepaid expenses | 10 925.00 | 10 925.00 | | 10 925.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 43 650.00 | 10 925.00 | 32 725.00 | 43 650.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 14 200.00 | 11 758.00 | 2 397.00 | 14 200.00 |
