| |
| 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 | 21 159.00 | 10 325.00 | 10 834.00 | 21 159.00 |
AT Other tangible assets | 1 724.00 | 1 724.00 | | 1 724.00 |
BJ TOTAL (I) | 22 882.00 | 12 048.00 | 10 834.00 | 22 882.00 |
BZ Other receivables | 473.00 | | 473.00 | 473.00 |
CF Cash and cash equivalents | 295.00 | | 295.00 | 295.00 |
CH Prepaid expenses | 634.00 | | 634.00 | 634.00 |
CJ TOTAL (II) | 1 401.00 | | 1 401.00 | 1 401.00 |
CO Grand total (0 to V) | 24 284.00 | 12 048.00 | 12 236.00 | 24 284.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 170 000.00 | 170 000.00 | | 170 000.00 |
DH Retained earnings | -485 351.00 | -445 590.00 | | -485 351.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -16 466.00 | -39 761.00 | | -16 466.00 |
DL TOTAL (I) | -331 817.00 | -315 351.00 | | -331 817.00 |
DU Loans and Debts from Credit Institutions (3) | | 79.00 | | |
DV Miscellaneous Loans and Financial Debts (4) | 336 095.00 | 338 095.00 | | 336 095.00 |
DX Trade payables and related accounts | 7 957.00 | 2 729.00 | | 7 957.00 |
EC TOTAL (IV) | 344 052.00 | 340 903.00 | | 344 052.00 |
EE Grand total (I to V) | 12 236.00 | 25 552.00 | | 12 236.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | | 79.00 | | |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 7 486.00 | |
FX Taxes, duties, and similar payments | | | 1 860.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 7 053.00 | |
GE Other Expenses | | | 5.00 | |
GF Total Operating Expenses (II) | | | 16 399.00 | |
GG - OPERATING RESULT (I - II) | | | -16 399.00 | |
GR Interest and similar expenses | | | 55.00 | |
GU Total financial expenses (VI) | | | 55.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -55.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -16 454.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | | 877.00 | | |
HD Total exceptional income (VII) | | 877.00 | | |
HE Exceptional expenses on management operations | 12.00 | 7 237.00 | | 12.00 |
HH Total exceptional expenses (VIII) | 12.00 | 7 237.00 | | 12.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -12.00 | -6 360.00 | | -12.00 |
HL TOTAL REVENUE (I + III + V + VII) | | 877.00 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 16 466.00 | 40 639.00 | | 16 466.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -16 466.00 | -39 761.00 | | -16 466.00 |
