| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BH Other financial assets | | | 350.00 | |
BJ TOTAL (I) | | | 350.00 | |
BL Raw materials, supplies | | | 21 600.00 | |
BX Customers and related accounts | | | 11 313.00 | |
BZ Other receivables | | | 10 177.00 | |
CF Cash and cash equivalents | | | 23 844.00 | |
CJ TOTAL (II) | | | 66 936.00 | |
CO Grand total (0 to V) | | | 67 286.00 | |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 90 000.00 | 90 000.00 | | 90 000.00 |
DB Share, merger, contribution premiums, etc. | 15 000.00 | 15 000.00 | | 15 000.00 |
DD Legal reserve (1) | 45.00 | 45.00 | | 45.00 |
DG Other reserves | 859.00 | 859.00 | | 859.00 |
DH Retained earnings | -59 245.00 | -52 884.00 | | -59 245.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 9 047.00 | -6 361.00 | | 9 047.00 |
DL TOTAL (I) | 55 706.00 | 46 660.00 | | 55 706.00 |
DV Miscellaneous Loans and Financial Debts (4) | 4 424.00 | 47.00 | | 4 424.00 |
DX Trade payables and related accounts | 5 786.00 | 2 794.00 | | 5 786.00 |
DY Tax and social security liabilities | 1 368.00 | | | 1 368.00 |
EA Other liabilities | | 16 698.00 | | |
EC TOTAL (IV) | 11 579.00 | 19 538.00 | | 11 579.00 |
EE Grand total (I to V) | 67 286.00 | 66 198.00 | | 67 286.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | | 19 760.00 | |
FJ Net sales | | | 19 760.00 | |
FQ Other income | | | | |
FR Total operating income (I) | | | 19 760.00 | |
FU Purchases of raw materials and other supplies | | | 765.00 | |
FV Inventory change (raw materials and supplies) | | | -540.00 | |
FW Other purchases and external expenses | | | 10 055.00 | |
FX Taxes, duties, and similar payments | | | 432.00 | |
GF Total Operating Expenses (II) | | | 10 712.00 | |
GG - OPERATING RESULT (I - II) | | | 9 047.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 9 047.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 19 760.00 | 3 281.00 | | 19 760.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 10 713.00 | 9 642.00 | | 10 713.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 9 047.00 | -6 361.00 | | 9 047.00 |