| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 9 815.00 | 9 815.00 | | 9 815.00 |
AT Other tangible assets | 3 976.00 | 3 976.00 | | 3 976.00 |
BJ TOTAL (I) | 13 791.00 | 13 791.00 | | 13 791.00 |
BT Goods | 869.00 | | 869.00 | 869.00 |
BZ Other receivables | 298.00 | | 298.00 | 298.00 |
CF Cash and cash equivalents | 28 220.00 | | 28 220.00 | 28 220.00 |
CJ TOTAL (II) | 29 387.00 | | 29 387.00 | 29 387.00 |
CO Grand total (0 to V) | 43 178.00 | 13 791.00 | 29 387.00 | 43 178.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 9 000.00 | 9 000.00 | | 9 000.00 |
DD Legal reserve (1) | 900.00 | 900.00 | | 900.00 |
DH Retained earnings | 2 904.00 | 8 735.00 | | 2 904.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -8 113.00 | -5 831.00 | | -8 113.00 |
DL TOTAL (I) | 4 691.00 | 12 804.00 | | 4 691.00 |
DU Loans and Debts from Credit Institutions (3) | 6.00 | 6.00 | | 6.00 |
DV Miscellaneous Loans and Financial Debts (4) | 19 108.00 | 19 885.00 | | 19 108.00 |
DX Trade payables and related accounts | 5 373.00 | 12 181.00 | | 5 373.00 |
DY Tax and social security liabilities | 209.00 | | | 209.00 |
EC TOTAL (IV) | 24 696.00 | 32 072.00 | | 24 696.00 |
EE Grand total (I to V) | 29 387.00 | 44 876.00 | | 29 387.00 |
EG Accrued income and payables due within one year | 24 696.00 | 32 072.00 | | 24 696.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 6.00 | 6.00 | | 6.00 |
EI Including equity loans | 19 108.00 | | | 19 108.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | | 5 673.00 | |
FJ Net sales | | | 5 673.00 | |
FR Total operating income (I) | | | 5 673.00 | |
FT Inventory change (goods) | | | 137.00 | |
FW Other purchases and external expenses | | | 13 354.00 | |
FX Taxes, duties, and similar payments | | | 316.00 | |
GB Operating Expenses - Provisions | | | | |
GF Total Operating Expenses (II) | | | 13 808.00 | |
GG - OPERATING RESULT (I - II) | | | -8 135.00 | |
GL Other interest and similar income | | | 27.00 | |
GN Positive exchange differences | | | | |
GP Total financial income (V) | | | 27.00 | |
GS Negative differences of foreign exchange | | | 5.00 | |
GU Total financial expenses (VI) | | | 5.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 22.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -8 113.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 5 700.00 | 16 145.00 | | 5 700.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 13 813.00 | 21 976.00 | | 13 813.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -8 113.00 | -5 831.00 | | -8 113.00 |
