| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | | | 604.00 | |
CJ TOTAL (II) | | | 132.00 | |
CO Grand total (0 to V) | | | 604.00 | |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 70.00 | 70.00 | | 70.00 |
DL TOTAL (I) | 142.00 | 133.00 | | 142.00 |
DX Trade payables and related accounts | 28.00 | 10.00 | | 28.00 |
DY Tax and social security liabilities | 45.00 | 36.00 | | 45.00 |
EC TOTAL (IV) | 128.00 | 107.00 | | 128.00 |
EE Grand total (I to V) | 604.00 | 467.00 | | 604.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | | | 15 732.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 1 428.00 | |
FQ Other income | | | 70.00 | |
FR Total operating income (I) | | | 17 238.00 | |
FW Other purchases and external expenses | | | 8 687.00 | |
FX Taxes, duties, and similar payments | | | 328.00 | |
FY Salaries and Wages | | | 4 019.00 | |
FZ Social Security Contributions | | | 2 043.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 573.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 15 651.00 | |
GG - OPERATING RESULT (I - II) | | | 1 579.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 877.00 | |
GP Total financial income (V) | | | 538.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 538.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 2 117.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HD Total exceptional income (VII) | 213.00 | 2 654.00 | | 213.00 |
HH Total exceptional expenses (VIII) | 615.00 | 1 053.00 | | 615.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -402.00 | 1 601.00 | | -402.00 |
HK Income tax | -563.00 | -66.00 | | -563.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 2 278.00 | 3 340.00 | | 2 278.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8K Other liabilities (including liabilities related to repo transactions) | 5 806.00 | 5 806.00 | | 5 806.00 |
UP Loans | 14.00 | 14.00 | | 14.00 |
UT Other financial assets | 1 432.00 | 1 267.00 | | 1 432.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 30 160.00 | 29 966.00 | 194.00 | 30 160.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 68 951.00 | 14 701.00 | 54 250.00 | 68 951.00 |