| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 1 958.00 | 1 807.00 | 151.00 | 1 958.00 |
AF Concessions, Patents and Similar Rights | 372.00 | 313.00 | 59.00 | 372.00 |
BJ TOTAL (I) | 2 330.00 | 2 120.00 | 210.00 | 2 330.00 |
BR Intermediate and finished products | 12 201.00 | 2 978.00 | 9 223.00 | 12 201.00 |
BX Customers and related accounts | 793.00 | | 793.00 | 793.00 |
BZ Other receivables | 579.00 | | 579.00 | 579.00 |
CF Cash and cash equivalents | 976.00 | | 976.00 | 976.00 |
CH Prepaid expenses | 44.00 | | 44.00 | 44.00 |
CJ TOTAL (II) | 14 593.00 | 2 978.00 | 11 615.00 | 14 593.00 |
CO Grand total (0 to V) | 16 923.00 | 5 098.00 | 11 825.00 | 16 923.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 5 000.00 | 5 000.00 | | 5 000.00 |
DD Legal reserve (1) | 500.00 | | | 500.00 |
DH Retained earnings | -2 370.00 | -2 917.00 | | -2 370.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -168.00 | 1 047.00 | | -168.00 |
DL TOTAL (I) | 2 962.00 | 3 130.00 | | 2 962.00 |
DU Loans and Debts from Credit Institutions (3) | 2 875.00 | 5 539.00 | | 2 875.00 |
DV Miscellaneous Loans and Financial Debts (4) | 2 678.00 | | | 2 678.00 |
DX Trade payables and related accounts | 2 724.00 | 6 043.00 | | 2 724.00 |
DY Tax and social security liabilities | 82.00 | 123.00 | | 82.00 |
EA Other liabilities | 504.00 | 697.00 | | 504.00 |
EC TOTAL (IV) | 8 863.00 | 12 402.00 | | 8 863.00 |
EE Grand total (I to V) | 11 825.00 | 15 532.00 | | 11 825.00 |
EG Accrued income and payables due within one year | 8 863.00 | 12 402.00 | | 8 863.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | 7 381.00 | | 7 381.00 | 7 381.00 |
FG Production sold - services | 287.00 | | 287.00 | 287.00 |
FJ Net sales | 7 668.00 | | 7 668.00 | 7 668.00 |
FM Inventory production | | | 1 339.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | | |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 9 009.00 | |
FW Other purchases and external expenses | | | 11 261.00 | |
FX Taxes, duties, and similar payments | | | 194.00 | |
FZ Social Security Contributions | | | 6.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 840.00 | |
GC Operating Expenses - Current Assets: Provisions | | | 2 978.00 | |
GE Other Expenses | | | 530.00 | |
GF Total Operating Expenses (II) | | | 15 808.00 | |
GG - OPERATING RESULT (I - II) | | | -6 800.00 | |
GR Interest and similar expenses | | | 90.00 | |
GU Total financial expenses (VI) | | | 90.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -90.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -6 890.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 6 721.00 | 5 690.00 | | 6 721.00 |
HD Total exceptional income (VII) | 6 721.00 | 5 690.00 | | 6 721.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 6 721.00 | 5 690.00 | | 6 721.00 |
HL TOTAL REVENUE (I + III + V + VII) | 15 730.00 | 23 414.00 | | 15 730.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 15 898.00 | 22 367.00 | | 15 898.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -168.00 | 1 047.00 | | -168.00 |
