| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 1.00 | | | 1.00 |
AJ Other Intangible Assets | 1.00 | | | 1.00 |
AR Technical installations, industrial equipment and tools | 786.00 | 786.00 | | 786.00 |
AT Other tangible assets | 6 680.00 | 6 680.00 | | 6 680.00 |
BH Other financial assets | 30.00 | | 30.00 | 30.00 |
BJ TOTAL (I) | 7 496.00 | 7 466.00 | 30.00 | 7 496.00 |
BL Raw materials, supplies | 554.00 | | 554.00 | 554.00 |
BX Customers and related accounts | 3 892.00 | | 3 892.00 | 3 892.00 |
BZ Other receivables | 317.00 | | 317.00 | 317.00 |
CF Cash and cash equivalents | 1 394.00 | | 1 394.00 | 1 394.00 |
CH Prepaid expenses | 1 327.00 | | 1 327.00 | 1 327.00 |
CJ TOTAL (II) | 7 486.00 | | 7 486.00 | 7 486.00 |
CO Grand total (0 to V) | 14 982.00 | 7 466.00 | 7 516.00 | 14 982.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 000.00 | 2 000.00 | | 2 000.00 |
DD Legal reserve (1) | 200.00 | 200.00 | | 200.00 |
DG Other reserves | 2 634.00 | | | 2 634.00 |
DH Retained earnings | | -1 743.00 | | |
DI RESULTS FOR THE YEAR (Profit or Loss) | -12 214.00 | 4 377.00 | | -12 214.00 |
DL TOTAL (I) | -7 380.00 | 4 834.00 | | -7 380.00 |
DV Miscellaneous Loans and Financial Debts (4) | | 76.00 | | |
DW Advances and down payments received on current orders | | 80.00 | | |
DX Trade payables and related accounts | 6 741.00 | 7 182.00 | | 6 741.00 |
DY Tax and social security liabilities | 8 154.00 | 7 437.00 | | 8 154.00 |
EC TOTAL (IV) | 14 896.00 | 14 777.00 | | 14 896.00 |
EE Grand total (I to V) | 7 516.00 | 19 611.00 | | 7 516.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 83 036.00 | | 83 036.00 | 83 036.00 |
FJ Net sales | 83 036.00 | | 83 036.00 | 83 036.00 |
FQ Other income | | | 4.00 | |
FR Total operating income (I) | | | 83 040.00 | |
FU Purchases of raw materials and other supplies | | | 30 432.00 | |
FV Inventory change (raw materials and supplies) | | | 156.00 | |
FW Other purchases and external expenses | | | 15 050.00 | |
FX Taxes, duties, and similar payments | | | 4 177.00 | |
FY Salaries and Wages | | | 30 196.00 | |
FZ Social Security Contributions | | | 15 432.00 | |
GA Operating Expenses - Depreciation and Amortization | | | | |
GE Other Expenses | | | 190.00 | |
GF Total Operating Expenses (II) | | | 95 636.00 | |
GG - OPERATING RESULT (I - II) | | | -12 596.00 | |
GR Interest and similar expenses | | | 36.00 | |
GU Total financial expenses (VI) | | | 36.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -36.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -12 632.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 435.00 | 103.00 | | 435.00 |
HD Total exceptional income (VII) | 435.00 | 103.00 | | 435.00 |
HE Exceptional expenses on management operations | 17.00 | | | 17.00 |
HH Total exceptional expenses (VIII) | 17.00 | | | 17.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 418.00 | 103.00 | | 418.00 |
HK Income tax | | 773.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 83 475.00 | 99 987.00 | | 83 475.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 95 690.00 | 95 609.00 | | 95 690.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -12 214.00 | 4 377.00 | | -12 214.00 |
| |
| 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 | 6 742.00 | 6 742.00 | | 6 742.00 |
VQ Other Taxes, Duties, and Similar Debts | 8 154.00 | 8 154.00 | | 8 154.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 5 567.00 | 5 537.00 | 30.00 | 5 567.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 14 896.00 | 14 896.00 | | 14 896.00 |
