| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 408.00 | 408.00 | | 408.00 |
BH Other financial assets | 138.00 | | 138.00 | 138.00 |
BJ TOTAL (I) | 546.00 | 408.00 | 138.00 | 546.00 |
BT Goods | 349.00 | | 349.00 | 349.00 |
BX Customers and related accounts | 4 284.00 | | 4 284.00 | 4 284.00 |
BZ Other receivables | 558.00 | | 558.00 | 558.00 |
CD Marketable securities | 15.00 | | 15.00 | 15.00 |
CF Cash and cash equivalents | 17 081.00 | | 17 081.00 | 17 081.00 |
CH Prepaid expenses | 118.00 | | 118.00 | 118.00 |
CJ TOTAL (II) | 22 405.00 | | 22 405.00 | 22 405.00 |
CO Grand total (0 to V) | 22 951.00 | 408.00 | 22 543.00 | 22 951.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 8 000.00 | 8 000.00 | | 8 000.00 |
DD Legal reserve (1) | 800.00 | 800.00 | | 800.00 |
DH Retained earnings | 3 892.00 | 2 987.00 | | 3 892.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -763.00 | 905.00 | | -763.00 |
DL TOTAL (I) | 11 929.00 | 12 692.00 | | 11 929.00 |
DV Miscellaneous Loans and Financial Debts (4) | 6 705.00 | 3 090.00 | | 6 705.00 |
DX Trade payables and related accounts | 3 458.00 | 2 304.00 | | 3 458.00 |
DY Tax and social security liabilities | 451.00 | 600.00 | | 451.00 |
EC TOTAL (IV) | 10 614.00 | 5 994.00 | | 10 614.00 |
EE Grand total (I to V) | 22 543.00 | 18 686.00 | | 22 543.00 |
EI Including equity loans | 6 705.00 | | | 6 705.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 31 167.00 | | 31 167.00 | 31 167.00 |
FG Production sold - services | 9 444.00 | | 9 444.00 | 9 444.00 |
FJ Net sales | 40 611.00 | | 40 611.00 | 40 611.00 |
FQ Other income | | | 13.00 | |
FR Total operating income (I) | | | 40 624.00 | |
FS Purchases of goods (including customs duties) | | | 17 685.00 | |
FT Inventory change (goods) | | | 109.00 | |
FW Other purchases and external expenses | | | 11 123.00 | |
FX Taxes, duties, and similar payments | | | 318.00 | |
FY Salaries and Wages | | | 8 000.00 | |
FZ Social Security Contributions | | | 4 152.00 | |
GF Total Operating Expenses (II) | | | 41 387.00 | |
GG - OPERATING RESULT (I - II) | | | -763.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -763.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | | 169.00 | | |
HD Total exceptional income (VII) | | 169.00 | | |
HE Exceptional expenses on management operations | | 35.00 | | |
HH Total exceptional expenses (VIII) | | 35.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | 134.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 40 624.00 | 59 409.00 | | 40 624.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 41 387.00 | 58 503.00 | | 41 387.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -763.00 | 905.00 | | -763.00 |
| |
| 5 - Fixed assets increase - decrease | Gross value at beginning of year - Item by item | Revaluation - Disposals | Acquisition - Gross value at year-end | |
0G ACQUISITIONS Total General Total | 546.00 | | | 546.00 |
I3 DECREASES Total Financial Fixed Assets | | | 138.00 | |
I4 DECREASES Grand Total | | | 546.00 | |
IO DECREASES Total including other intangible assets | | | 408.00 | |
KD ACQUISITIONS Total including other intangible assets | 408.00 | | | 408.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 138.00 | | | 138.00 |
| |
| 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 | 3 458.00 | 3 458.00 | | 3 458.00 |
UT Other financial assets | 138.00 | 138.00 | | 138.00 |
UX Other trade receivables | 4 284.00 | | | 4 284.00 |
VB VAT | 558.00 | | | 558.00 |
VI Group and Associates | 6 705.00 | 6 705.00 | | 6 705.00 |
VS Prepaid expenses | 118.00 | | | 118.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 5 098.00 | 5 098.00 | | 5 098.00 |
VW VAT | 451.00 | 451.00 | | 451.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 10 614.00 | 10 614.00 | | 10 614.00 |
