| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 1 368.00 | 973.00 | 395.00 | 1 368.00 |
AT Other tangible assets | 3 200.00 | 2 153.00 | 1 047.00 | 3 200.00 |
BH Other financial assets | 112.00 | | 112.00 | 112.00 |
BJ TOTAL (I) | 4 680.00 | 3 126.00 | 1 554.00 | 4 680.00 |
BX Customers and related accounts | 2 643.00 | | 2 643.00 | 2 643.00 |
BZ Other receivables | 682.00 | | 682.00 | 682.00 |
CF Cash and cash equivalents | 8 955.00 | | 8 955.00 | 8 955.00 |
CJ TOTAL (II) | 12 281.00 | | 12 281.00 | 12 281.00 |
CO Grand total (0 to V) | 16 961.00 | 3 126.00 | 13 834.00 | 16 961.00 |
| |
| 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) | 762.00 | 762.00 | | 762.00 |
DH Retained earnings | 491.00 | -115.00 | | 491.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 370.00 | 606.00 | | 370.00 |
DL TOTAL (I) | 9 246.00 | 8 876.00 | | 9 246.00 |
DV Miscellaneous Loans and Financial Debts (4) | 64.00 | 65.00 | | 64.00 |
DX Trade payables and related accounts | 1 575.00 | 1 548.00 | | 1 575.00 |
DY Tax and social security liabilities | 2 949.00 | 2 011.00 | | 2 949.00 |
EC TOTAL (IV) | 4 588.00 | 3 624.00 | | 4 588.00 |
EE Grand total (I to V) | 13 834.00 | 12 500.00 | | 13 834.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 1 815.00 | | 1 815.00 | 1 815.00 |
FD Production sold - goods | 14 543.00 | | 14 543.00 | 14 543.00 |
FG Production sold - services | 7 101.00 | | 7 101.00 | 7 101.00 |
FJ Net sales | 23 459.00 | | 23 459.00 | 23 459.00 |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 23 460.00 | |
FS Purchases of goods (including customs duties) | | | 1 680.00 | |
FW Other purchases and external expenses | | | 11 126.00 | |
FX Taxes, duties, and similar payments | | | 498.00 | |
FY Salaries and Wages | | | 8 104.00 | |
FZ Social Security Contributions | | | 965.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 113.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 23 486.00 | |
GG - OPERATING RESULT (I - II) | | | -26.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -26.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 41.00 | 140.00 | | 41.00 |
HD Total exceptional income (VII) | 41.00 | 140.00 | | 41.00 |
HE Exceptional expenses on management operations | 10.00 | | | 10.00 |
HG Exceptional depreciation and provisions | 28.00 | | | 28.00 |
HH Total exceptional expenses (VIII) | 38.00 | | | 38.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 3.00 | 140.00 | | 3.00 |
HK Income tax | -393.00 | -292.00 | | -393.00 |
HL TOTAL REVENUE (I + III + V + VII) | 23 501.00 | 26 815.00 | | 23 501.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 23 131.00 | 26 209.00 | | 23 131.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 370.00 | 606.00 | | 370.00 |
