| |
| 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 | 5 465.00 | 5 465.00 | | 5 465.00 |
AT Other tangible assets | 7 049.00 | 7 049.00 | | 7 049.00 |
BJ TOTAL (I) | 12 514.00 | 12 514.00 | | 12 514.00 |
BL Raw materials, supplies | 16 139.00 | | 16 139.00 | 16 139.00 |
BX Customers and related accounts | 2 252.00 | | 2 252.00 | 2 252.00 |
BZ Other receivables | 1 320.00 | | 1 320.00 | 1 320.00 |
CF Cash and cash equivalents | 7 395.00 | | 7 395.00 | 7 395.00 |
CJ TOTAL (II) | 27 108.00 | | 27 108.00 | 27 108.00 |
CO Grand total (0 to V) | 39 623.00 | 12 514.00 | 27 108.00 | 39 623.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 70 000.00 | 70 000.00 | | 70 000.00 |
DH Retained earnings | -40 282.00 | -28 257.00 | | -40 282.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -7 034.00 | -12 025.00 | | -7 034.00 |
DL TOTAL (I) | 22 682.00 | 29 717.00 | | 22 682.00 |
DU Loans and Debts from Credit Institutions (3) | | 224.00 | | |
DV Miscellaneous Loans and Financial Debts (4) | 1 791.00 | 1 791.00 | | 1 791.00 |
DX Trade payables and related accounts | 2 063.00 | 2 243.00 | | 2 063.00 |
DY Tax and social security liabilities | 570.00 | 194.00 | | 570.00 |
EC TOTAL (IV) | 4 425.00 | 4 454.00 | | 4 425.00 |
EE Grand total (I to V) | 27 108.00 | 34 172.00 | | 27 108.00 |
EI Including equity loans | 1 791.00 | | | 1 791.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 1 877.00 | | 1 877.00 | 1 877.00 |
FJ Net sales | 1 877.00 | | 1 877.00 | 1 877.00 |
FQ Other income | | | 1 313.00 | |
FR Total operating income (I) | | | 3 190.00 | |
FS Purchases of goods (including customs duties) | | | 110.00 | |
FT Inventory change (goods) | | | 7 375.00 | |
FW Other purchases and external expenses | | | 2 752.00 | |
FX Taxes, duties, and similar payments | | | | |
GA Operating Expenses - Depreciation and Amortization | | | | |
GE Other Expenses | | | 3.00 | |
GF Total Operating Expenses (II) | | | 10 242.00 | |
GG - OPERATING RESULT (I - II) | | | -7 051.00 | |
GL Other interest and similar income | | | 17.00 | |
GP Total financial income (V) | | | 17.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 17.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -7 034.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 3 207.00 | 25.00 | | 3 207.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 10 241.00 | 12 050.00 | | 10 241.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -7 034.00 | -12 025.00 | | -7 034.00 |
