| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 166.00 | 166.00 | | 166.00 |
AT Other tangible assets | 1 130.00 | 1 130.00 | | 1 130.00 |
BH Other financial assets | 1 350.00 | | 1 350.00 | 1 350.00 |
BJ TOTAL (I) | 2 646.00 | 1 296.00 | 1 350.00 | 2 646.00 |
BL Raw materials, supplies | 2 074.00 | | 2 074.00 | 2 074.00 |
BT Goods | 406.00 | | 406.00 | 406.00 |
BZ Other receivables | 1 743.00 | | 1 743.00 | 1 743.00 |
CF Cash and cash equivalents | 21 356.00 | | 21 356.00 | 21 356.00 |
CJ TOTAL (II) | 25 580.00 | | 25 580.00 | 25 580.00 |
CO Grand total (0 to V) | 28 226.00 | 1 296.00 | 26 930.00 | 28 226.00 |
CP Shares due in less than one year | 1 350.00 | | | 1 350.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 500.00 | 2 500.00 | | 2 500.00 |
DD Legal reserve (1) | 250.00 | 250.00 | | 250.00 |
DH Retained earnings | 12 576.00 | 11 879.00 | | 12 576.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -1 820.00 | 697.00 | | -1 820.00 |
DL TOTAL (I) | 13 505.00 | 15 326.00 | | 13 505.00 |
DV Miscellaneous Loans and Financial Debts (4) | 5 592.00 | 5 592.00 | | 5 592.00 |
DX Trade payables and related accounts | | 298.00 | | |
DY Tax and social security liabilities | 6 907.00 | 8 058.00 | | 6 907.00 |
EA Other liabilities | 925.00 | 256.00 | | 925.00 |
EC TOTAL (IV) | 13 424.00 | 14 204.00 | | 13 424.00 |
EE Grand total (I to V) | 26 930.00 | 29 530.00 | | 26 930.00 |
EG Accrued income and payables due within one year | 13 424.00 | 14 204.00 | | 13 424.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 48 470.00 | | 48 470.00 | 48 470.00 |
FJ Net sales | 48 470.00 | | 48 470.00 | 48 470.00 |
FR Total operating income (I) | | | 48 471.00 | |
FS Purchases of goods (including customs duties) | | | 428.00 | |
FT Inventory change (goods) | | | 77.00 | |
FU Purchases of raw materials and other supplies | | | 2 508.00 | |
FV Inventory change (raw materials and supplies) | | | 255.00 | |
FW Other purchases and external expenses | | | 13 724.00 | |
FX Taxes, duties, and similar payments | | | 1 502.00 | |
FY Salaries and Wages | | | 27 870.00 | |
FZ Social Security Contributions | | | 3 891.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 99.00 | |
GF Total Operating Expenses (II) | | | 50 354.00 | |
GG - OPERATING RESULT (I - II) | | | -1 884.00 | |
GL Other interest and similar income | | | 63.00 | |
GP Total financial income (V) | | | 63.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 63.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -1 820.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 48 534.00 | 49 601.00 | | 48 534.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 50 354.00 | 48 904.00 | | 50 354.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -1 820.00 | 697.00 | | -1 820.00 |
