| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AR Technical installations, industrial equipment and tools | 3 248.00 | 3 248.00 | | 3 248.00 |
AT Other tangible assets | 835.00 | 668.00 | 167.00 | 835.00 |
BJ TOTAL (I) | 4 083.00 | 3 916.00 | 167.00 | 4 083.00 |
BX Customers and related accounts | 1 727.00 | | 1 727.00 | 1 727.00 |
BZ Other receivables | 1 242.00 | | 1 242.00 | 1 242.00 |
CF Cash and cash equivalents | 10 276.00 | | 10 276.00 | 10 276.00 |
CH Prepaid expenses | | | | |
CJ TOTAL (II) | 13 245.00 | | 13 245.00 | 13 245.00 |
CO Grand total (0 to V) | 17 328.00 | 3 916.00 | 13 411.00 | 17 328.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 500.00 | 7 500.00 | | 7 500.00 |
DD Legal reserve (1) | 750.00 | 750.00 | | 750.00 |
DG Other reserves | 2 785.00 | 806.00 | | 2 785.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -1 824.00 | 1 979.00 | | -1 824.00 |
DL TOTAL (I) | 9 211.00 | 11 035.00 | | 9 211.00 |
DV Miscellaneous Loans and Financial Debts (4) | 162.00 | 102.00 | | 162.00 |
DX Trade payables and related accounts | 3 752.00 | 3 888.00 | | 3 752.00 |
DY Tax and social security liabilities | 287.00 | 2 420.00 | | 287.00 |
EC TOTAL (IV) | 4 200.00 | 6 409.00 | | 4 200.00 |
EE Grand total (I to V) | 13 411.00 | 17 444.00 | | 13 411.00 |
EG Accrued income and payables due within one year | 4 200.00 | | | 4 200.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 14 956.00 | | 14 956.00 | 14 956.00 |
FJ Net sales | 14 956.00 | | 14 956.00 | 14 956.00 |
FR Total operating income (I) | | | 14 956.00 | |
FU Purchases of raw materials and other supplies | | | 4 866.00 | |
FW Other purchases and external expenses | | | 12 919.00 | |
FX Taxes, duties, and similar payments | | | 652.00 | |
FZ Social Security Contributions | | | -1 850.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 167.00 | |
GE Other Expenses | | | 25.00 | |
GF Total Operating Expenses (II) | | | 16 780.00 | |
GG - OPERATING RESULT (I - II) | | | -1 824.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -1 824.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 14 956.00 | 24 058.00 | | 14 956.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 16 780.00 | 22 079.00 | | 16 780.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -1 824.00 | 1 979.00 | | -1 824.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8B Suppliers and Related Accounts | 3 752.00 | 3 752.00 | | 3 752.00 |
8K Other liabilities (including liabilities related to repo transactions) | 162.00 | 162.00 | | 162.00 |
UX Other trade receivables | 1 727.00 | | | 1 727.00 |
VP Miscellaneous | 1 242.00 | | | 1 242.00 |
VQ Other Taxes, Duties, and Similar Debts | 287.00 | 287.00 | | 287.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 2 969.00 | 2 969.00 | | 2 969.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 4 200.00 | 4 200.00 | | 4 200.00 |
