| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 269.00 | 269.00 | | 269.00 |
AT Other tangible assets | 2 078.00 | 1 417.00 | 661.00 | 2 078.00 |
BH Other financial assets | 617.00 | | 617.00 | 617.00 |
BJ TOTAL (I) | 2 964.00 | 1 686.00 | 1 277.00 | 2 964.00 |
BV Advances and down payments on orders | 59 418.00 | | 59 418.00 | 59 418.00 |
BX Customers and related accounts | 5 460.00 | | 5 460.00 | 5 460.00 |
BZ Other receivables | 47 275.00 | | 47 275.00 | 47 275.00 |
CF Cash and cash equivalents | 117 679.00 | | 117 679.00 | 117 679.00 |
CH Prepaid expenses | 1 507.00 | | 1 507.00 | 1 507.00 |
CJ TOTAL (II) | 231 339.00 | | 231 339.00 | 231 339.00 |
CO Grand total (0 to V) | 234 303.00 | 1 686.00 | 232 616.00 | 234 303.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 250 000.00 | 250 000.00 | | 250 000.00 |
DH Retained earnings | -57 483.00 | -13 327.00 | | -57 483.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -40 770.00 | -44 156.00 | | -40 770.00 |
DL TOTAL (I) | 151 748.00 | 192 517.00 | | 151 748.00 |
DX Trade payables and related accounts | 15 407.00 | 36 603.00 | | 15 407.00 |
DY Tax and social security liabilities | 910.00 | 34 018.00 | | 910.00 |
EB Prepaid income (2) | 64 551.00 | 181 250.00 | | 64 551.00 |
EC TOTAL (IV) | 80 868.00 | 251 872.00 | | 80 868.00 |
EE Grand total (I to V) | 232 616.00 | 444 389.00 | | 232 616.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 190 400.00 | | 190 400.00 | 190 400.00 |
FJ Net sales | 190 400.00 | | 190 400.00 | 190 400.00 |
FQ Other income | | | 60.00 | |
FR Total operating income (I) | | | 190 460.00 | |
FW Other purchases and external expenses | | | 230 418.00 | |
FX Taxes, duties, and similar payments | | | 151.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 661.00 | |
GF Total Operating Expenses (II) | | | 231 230.00 | |
GG - OPERATING RESULT (I - II) | | | -40 770.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -40 770.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 190 460.00 | 37 200.00 | | 190 460.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 231 230.00 | 81 356.00 | | 231 230.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -40 770.00 | -44 156.00 | | -40 770.00 |
| |
| 5 - Fixed assets increase - decrease | Gross value at beginning of year - Item by item | Revaluation - Disposals | Acquisition - Gross value at year-end | |
0G ACQUISITIONS Total General Total | 3 355.00 | | 617.00 | 3 355.00 |
I2 DECREASES Loans and Financial Fixed Assets | | 1 008.00 | | |
I3 DECREASES Total Financial Fixed Assets | | 1 008.00 | 617.00 | |
I4 DECREASES Grand Total | | 1 008.00 | 2 964.00 | |
IO DECREASES Total including other intangible assets | | | 269.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 2 078.00 | |
KD ACQUISITIONS Total including other intangible assets | 269.00 | | | 269.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 2 078.00 | | | 2 078.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 008.00 | | 617.00 | 1 008.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 1 026.00 | 661.00 | | 1 026.00 |
PE DEPRECIATION Total including other intangible assets | 269.00 | | | 269.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 757.00 | 661.00 | | 757.00 |
| |
| 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 | 15 407.00 | 15 407.00 | | 15 407.00 |
8L Deferred income | 64 551.00 | 64 551.00 | | 64 551.00 |
UT Other financial assets | 617.00 | | | 617.00 |
UX Other trade receivables | 5 460.00 | | | 5 460.00 |
VB VAT | 47 275.00 | | | 47 275.00 |
VS Prepaid expenses | 1 507.00 | | | 1 507.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 54 859.00 | 54 242.00 | 617.00 | 54 859.00 |
VW VAT | 910.00 | 910.00 | | 910.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 80 869.00 | 80 869.00 | | 80 869.00 |
