| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 1 296.00 | 1 296.00 | | 1 296.00 |
AT Other tangible assets | 2 960.00 | 1 093.00 | 1 867.00 | 2 960.00 |
BH Other financial assets | 80.00 | | 80.00 | 80.00 |
BJ TOTAL (I) | 4 336.00 | 2 389.00 | 1 947.00 | 4 336.00 |
BX Customers and related accounts | | | | |
BZ Other receivables | 260.00 | | 260.00 | 260.00 |
CF Cash and cash equivalents | 7 257.00 | | 7 257.00 | 7 257.00 |
CJ TOTAL (II) | 7 517.00 | | 7 517.00 | 7 517.00 |
CO Grand total (0 to V) | 11 854.00 | 2 389.00 | 9 465.00 | 11 854.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | 1 000.00 | | 1 000.00 |
DH Retained earnings | 3 266.00 | | | 3 266.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 1 283.00 | 3 266.00 | | 1 283.00 |
DL TOTAL (I) | 5 548.00 | 4 266.00 | | 5 548.00 |
DV Miscellaneous Loans and Financial Debts (4) | 575.00 | | | 575.00 |
DX Trade payables and related accounts | 1 560.00 | | | 1 560.00 |
DY Tax and social security liabilities | 1 782.00 | 461.00 | | 1 782.00 |
EC TOTAL (IV) | 3 917.00 | 461.00 | | 3 917.00 |
EE Grand total (I to V) | 9 465.00 | 4 726.00 | | 9 465.00 |
EG Accrued income and payables due within one year | 3 917.00 | | | 3 917.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 9 359.00 | | 9 359.00 | 9 359.00 |
FJ Net sales | 9 359.00 | | 9 359.00 | 9 359.00 |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 9 360.00 | |
FW Other purchases and external expenses | | | 4 983.00 | |
FX Taxes, duties, and similar payments | | | 320.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 942.00 | |
GF Total Operating Expenses (II) | | | 7 245.00 | |
GG - OPERATING RESULT (I - II) | | | 2 115.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 2 115.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 25.00 | | | 25.00 |
HH Total exceptional expenses (VIII) | 25.00 | | | 25.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -25.00 | | | -25.00 |
HK Income tax | 807.00 | | | 807.00 |
HL TOTAL REVENUE (I + III + V + VII) | 9 360.00 | 5 362.00 | | 9 360.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 8 077.00 | 2 096.00 | | 8 077.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 1 283.00 | 3 266.00 | | 1 283.00 |
