| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 2 737.00 | 2 190.00 | 547.00 | 2 737.00 |
AR Technical installations, industrial equipment and tools | 1 178.00 | 1 178.00 | | 1 178.00 |
AT Other tangible assets | 3 709.00 | 3 709.00 | | 3 709.00 |
BH Other financial assets | 460.00 | | 460.00 | 460.00 |
BJ TOTAL (I) | 12 607.00 | 7 076.00 | 5 531.00 | 12 607.00 |
BT Goods | 7 527.00 | | 7 527.00 | 7 527.00 |
BX Customers and related accounts | 6 615.00 | | 6 615.00 | 6 615.00 |
BZ Other receivables | 1 297.00 | | 1 297.00 | 1 297.00 |
CF Cash and cash equivalents | 37 829.00 | | 37 829.00 | 37 829.00 |
CJ TOTAL (II) | 53 267.00 | | 53 267.00 | 53 267.00 |
CO Grand total (0 to V) | 65 874.00 | 7 076.00 | 58 799.00 | 65 874.00 |
CU Other investments | 4 524.00 | | 4 524.00 | 4 524.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 622.00 | 7 622.00 | | 7 622.00 |
DD Legal reserve (1) | 1 163.00 | 1 163.00 | | 1 163.00 |
DG Other reserves | 46 193.00 | 46 193.00 | | 46 193.00 |
DH Retained earnings | -7 686.00 | -7 722.00 | | -7 686.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 1 291.00 | 35.00 | | 1 291.00 |
DL TOTAL (I) | 48 583.00 | 47 292.00 | | 48 583.00 |
DU Loans and Debts from Credit Institutions (3) | 375.00 | 1 111.00 | | 375.00 |
DX Trade payables and related accounts | 5 400.00 | 2 285.00 | | 5 400.00 |
DY Tax and social security liabilities | 629.00 | 114.00 | | 629.00 |
EA Other liabilities | 3 812.00 | 3 660.00 | | 3 812.00 |
EC TOTAL (IV) | 10 216.00 | 7 170.00 | | 10 216.00 |
EE Grand total (I to V) | 58 799.00 | 54 462.00 | | 58 799.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 15 609.00 | | 15 609.00 | 15 609.00 |
FG Production sold - services | 16.00 | | 16.00 | 16.00 |
FJ Net sales | 15 625.00 | | 15 625.00 | 15 625.00 |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 15 627.00 | |
FT Inventory change (goods) | | | 3 023.00 | |
FW Other purchases and external expenses | | | 9 192.00 | |
FX Taxes, duties, and similar payments | | | 327.00 | |
GB Operating Expenses - Provisions | | | 2 190.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 14 732.00 | |
GG - OPERATING RESULT (I - II) | | | 894.00 | |
GL Other interest and similar income | | | 397.00 | |
GP Total financial income (V) | | | 397.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 397.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 1 291.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | | 150.00 | | |
HH Total exceptional expenses (VIII) | | 150.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -150.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 16 023.00 | 18 511.00 | | 16 023.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 14 732.00 | 18 476.00 | | 14 732.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 1 291.00 | 35.00 | | 1 291.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 375.00 | 375.00 | | 375.00 |
8B Suppliers and Related Accounts | 5 400.00 | 5 400.00 | | 5 400.00 |
8K Other liabilities (including liabilities related to repo transactions) | 4 441.00 | 4 441.00 | | 4 441.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 8 371.00 | 7 912.00 | 460.00 | 8 371.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 10 216.00 | 10 216.00 | | 10 216.00 |
