| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 2 024.00 | 2 024.00 | | 2 024.00 |
AR Technical installations, industrial equipment and tools | 5 975.00 | 4 839.00 | 1 135.00 | 5 975.00 |
AT Other tangible assets | 15 081.00 | 6 218.00 | 8 863.00 | 15 081.00 |
BJ TOTAL (I) | 23 169.00 | 13 081.00 | 10 088.00 | 23 169.00 |
BZ Other receivables | 2 797.00 | | 2 797.00 | 2 797.00 |
CF Cash and cash equivalents | 15 047.00 | | 15 047.00 | 15 047.00 |
CJ TOTAL (II) | 17 844.00 | | 17 844.00 | 17 844.00 |
CO Grand total (0 to V) | 41 013.00 | 13 081.00 | 27 932.00 | 41 013.00 |
CS Evaluated investments - equity method | 90.00 | | 90.00 | 90.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 3 500.00 | 8 800.00 | | 3 500.00 |
DD Legal reserve (1) | 1 967.00 | 1 967.00 | | 1 967.00 |
DE Statutory or contractual reserves | 17 657.00 | 17 657.00 | | 17 657.00 |
DH Retained earnings | 7 164.00 | -622.00 | | 7 164.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -4 179.00 | 7 786.00 | | -4 179.00 |
DL TOTAL (I) | 26 108.00 | 35 588.00 | | 26 108.00 |
DV Miscellaneous Loans and Financial Debts (4) | | 13 117.00 | | |
DY Tax and social security liabilities | 252.00 | 5 305.00 | | 252.00 |
EA Other liabilities | 1 571.00 | | | 1 571.00 |
EC TOTAL (IV) | 1 823.00 | 18 422.00 | | 1 823.00 |
EE Grand total (I to V) | 27 932.00 | 54 009.00 | | 27 932.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | | | | |
FJ Net sales | | | | |
FQ Other income | | | 2.00 | |
FR Total operating income (I) | | | 2.00 | |
FS Purchases of goods (including customs duties) | | | | |
FT Inventory change (goods) | | | | |
FW Other purchases and external expenses | | | 3 029.00 | |
FX Taxes, duties, and similar payments | | | 359.00 | |
FY Salaries and Wages | | | 6 960.00 | |
FZ Social Security Contributions | | | 293.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 4 645.00 | |
GE Other Expenses | | | 11.00 | |
GF Total Operating Expenses (II) | | | 15 298.00 | |
GG - OPERATING RESULT (I - II) | | | -15 296.00 | |
GP Total financial income (V) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -15 296.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HD Total exceptional income (VII) | 11 117.00 | 26 000.00 | | 11 117.00 |
HH Total exceptional expenses (VIII) | | 7 458.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | 11 117.00 | 18 542.00 | | 11 117.00 |
HL TOTAL REVENUE (I + III + V + VII) | 11 119.00 | 173 414.00 | | 11 119.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 15 298.00 | 165 628.00 | | 15 298.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -4 179.00 | 7 786.00 | | -4 179.00 |
