| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 1.00 | | 1.00 | 1.00 |
BJ TOTAL (I) | 1.00 | | 1.00 | 1.00 |
BL Raw materials, supplies | 489.00 | | 489.00 | 489.00 |
BR Intermediate and finished products | 1 598.00 | | 1 598.00 | 1 598.00 |
BX Customers and related accounts | | | | |
BZ Other receivables | | | | |
CF Cash and cash equivalents | 925.00 | | 925.00 | 925.00 |
CJ TOTAL (II) | 3 013.00 | | 3 013.00 | 3 013.00 |
CO Grand total (0 to V) | 3 014.00 | | 3 014.00 | 3 014.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 3 000.00 | 3 000.00 | | 3 000.00 |
DH Retained earnings | -86.00 | -2 995.00 | | -86.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -632.00 | 2 909.00 | | -632.00 |
DL TOTAL (I) | 2 282.00 | 2 914.00 | | 2 282.00 |
DV Miscellaneous Loans and Financial Debts (4) | 665.00 | 148.00 | | 665.00 |
DY Tax and social security liabilities | 67.00 | 12.00 | | 67.00 |
EC TOTAL (IV) | 732.00 | 160.00 | | 732.00 |
EE Grand total (I to V) | 3 014.00 | 3 074.00 | | 3 014.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | 1 742.00 | | 1 742.00 | 1 742.00 |
FG Production sold - services | 14.00 | | 14.00 | 14.00 |
FJ Net sales | 1 756.00 | | 1 756.00 | 1 756.00 |
FM Inventory production | | | | |
FR Total operating income (I) | | | 1 757.00 | |
FU Purchases of raw materials and other supplies | | | 698.00 | |
FV Inventory change (raw materials and supplies) | | | 19.00 | |
FW Other purchases and external expenses | | | 1 320.00 | |
FX Taxes, duties, and similar payments | | | 352.00 | |
GF Total Operating Expenses (II) | | | 2 389.00 | |
GG - OPERATING RESULT (I - II) | | | -632.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -632.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | | 3 000.00 | | |
HD Total exceptional income (VII) | | 3 000.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | 3 000.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 1 757.00 | 5 048.00 | | 1 757.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 2 389.00 | 2 139.00 | | 2 389.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -632.00 | 2 909.00 | | -632.00 |