| |
| 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 | 12 980.00 | 4 939.00 | 8 041.00 | 12 980.00 |
AT Other tangible assets | 578.00 | 108.00 | 470.00 | 578.00 |
BJ TOTAL (I) | 13 558.00 | 5 047.00 | 8 511.00 | 13 558.00 |
BL Raw materials, supplies | 1 200.00 | | 1 200.00 | 1 200.00 |
BZ Other receivables | 833.00 | | 833.00 | 833.00 |
CF Cash and cash equivalents | 1 470.00 | | 1 470.00 | 1 470.00 |
CJ TOTAL (II) | 3 503.00 | | 3 503.00 | 3 503.00 |
CO Grand total (0 to V) | 17 061.00 | 5 047.00 | 12 014.00 | 17 061.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | 1 000.00 | | 1 000.00 |
DH Retained earnings | -3 854.00 | | | -3 854.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -3 210.00 | -3 854.00 | | -3 210.00 |
DL TOTAL (I) | -6 064.00 | -2 854.00 | | -6 064.00 |
DV Miscellaneous Loans and Financial Debts (4) | 15 760.00 | 15 760.00 | | 15 760.00 |
DX Trade payables and related accounts | 1 542.00 | 2 979.00 | | 1 542.00 |
DY Tax and social security liabilities | 775.00 | 686.00 | | 775.00 |
EC TOTAL (IV) | 18 078.00 | 19 425.00 | | 18 078.00 |
EE Grand total (I to V) | 12 014.00 | 16 571.00 | | 12 014.00 |
EG Accrued income and payables due within one year | 2 318.00 | 19 425.00 | | 2 318.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 43 492.00 | | 43 492.00 | 43 492.00 |
FJ Net sales | 43 492.00 | | 43 492.00 | 43 492.00 |
FQ Other income | | | 484.00 | |
FR Total operating income (I) | | | 43 977.00 | |
FU Purchases of raw materials and other supplies | | | 22 907.00 | |
FV Inventory change (raw materials and supplies) | | | -300.00 | |
FW Other purchases and external expenses | | | 19 349.00 | |
FX Taxes, duties, and similar payments | | | 1 241.00 | |
FY Salaries and Wages | | | | |
FZ Social Security Contributions | | | 950.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 2 920.00 | |
GE Other Expenses | | | 120.00 | |
GF Total Operating Expenses (II) | | | 47 187.00 | |
GG - OPERATING RESULT (I - II) | | | -3 210.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -3 210.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 43 977.00 | 47 963.00 | | 43 977.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 47 187.00 | 51 816.00 | | 47 187.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -3 210.00 | -3 854.00 | | -3 210.00 |
| |
| 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 | 1 542.00 | 1 542.00 | | 1 542.00 |
8K Other liabilities (including liabilities related to repo transactions) | 15 760.00 | | 15 760.00 | 15 760.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 833.00 | 833.00 | | 833.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 18 078.00 | 2 318.00 | 15 760.00 | 18 078.00 |
