| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 1 200.00 | 253.00 | 947.00 | 1 200.00 |
AR Technical installations, industrial equipment and tools | 517.00 | 65.00 | 452.00 | 517.00 |
BJ TOTAL (I) | 1 717.00 | 318.00 | 1 399.00 | 1 717.00 |
BV Advances and down payments on orders | 167.00 | | 167.00 | 167.00 |
BX Customers and related accounts | 1 132.00 | | 1 132.00 | 1 132.00 |
BZ Other receivables | 601.00 | | 601.00 | 601.00 |
CF Cash and cash equivalents | 414.00 | | 414.00 | 414.00 |
CJ TOTAL (II) | 2 314.00 | | 2 314.00 | 2 314.00 |
CO Grand total (0 to V) | 4 031.00 | 318.00 | 3 713.00 | 4 031.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | | | 1 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 122.00 | | | 122.00 |
DL TOTAL (I) | 1 122.00 | | | 1 122.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 473.00 | | | 1 473.00 |
DX Trade payables and related accounts | 196.00 | | | 196.00 |
DY Tax and social security liabilities | 922.00 | | | 922.00 |
EC TOTAL (IV) | 2 591.00 | | | 2 591.00 |
EE Grand total (I to V) | 3 713.00 | | | 3 713.00 |
EI Including equity loans | 1 473.00 | | | 1 473.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 1 522.00 | | 1 522.00 | 1 522.00 |
FG Production sold - services | 14 513.00 | | 14 513.00 | 14 513.00 |
FJ Net sales | 16 035.00 | | 16 035.00 | 16 035.00 |
FR Total operating income (I) | | | 16 036.00 | |
FS Purchases of goods (including customs duties) | | | 6 681.00 | |
FW Other purchases and external expenses | | | 7 940.00 | |
FX Taxes, duties, and similar payments | | | 953.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 318.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 15 893.00 | |
GG - OPERATING RESULT (I - II) | | | 143.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 143.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 21.00 | | | 21.00 |
HL TOTAL REVENUE (I + III + V + VII) | 16 036.00 | | | 16 036.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 15 914.00 | | | 15 914.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 122.00 | | | 122.00 |