| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 2 981.00 | 2 981.00 | | 2 981.00 |
AR Technical installations, industrial equipment and tools | 1 820.00 | 1 820.00 | | 1 820.00 |
AT Other tangible assets | 9 108.00 | 8 704.00 | 404.00 | 9 108.00 |
BJ TOTAL (I) | 13 910.00 | 13 506.00 | 404.00 | 13 910.00 |
BZ Other receivables | 258.00 | | 258.00 | 258.00 |
CF Cash and cash equivalents | 18 283.00 | | 18 283.00 | 18 283.00 |
CJ TOTAL (II) | 18 540.00 | | 18 540.00 | 18 540.00 |
CO Grand total (0 to V) | 32 450.00 | 13 506.00 | 18 945.00 | 32 450.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 622.00 | 7 622.00 | | 7 622.00 |
DD Legal reserve (1) | 762.00 | 762.00 | | 762.00 |
DH Retained earnings | -3 652.00 | 2 315.00 | | -3 652.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 12 232.00 | -5 967.00 | | 12 232.00 |
DL TOTAL (I) | 16 965.00 | 4 733.00 | | 16 965.00 |
DV Miscellaneous Loans and Financial Debts (4) | 242.00 | 517.00 | | 242.00 |
DX Trade payables and related accounts | 1 260.00 | | | 1 260.00 |
DY Tax and social security liabilities | 478.00 | 95.00 | | 478.00 |
EC TOTAL (IV) | 1 980.00 | 612.00 | | 1 980.00 |
EE Grand total (I to V) | 18 945.00 | 5 345.00 | | 18 945.00 |
EG Accrued income and payables due within one year | 1 980.00 | 612.00 | | 1 980.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 23 227.00 | | 23 227.00 | 23 227.00 |
FJ Net sales | 23 227.00 | | 23 227.00 | 23 227.00 |
FR Total operating income (I) | | | 23 227.00 | |
FW Other purchases and external expenses | | | 6 839.00 | |
FX Taxes, duties, and similar payments | | | 366.00 | |
FY Salaries and Wages | | | 3 326.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 404.00 | |
GF Total Operating Expenses (II) | | | 10 935.00 | |
GG - OPERATING RESULT (I - II) | | | 12 292.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 12 292.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | | 1 065.00 | | |
HH Total exceptional expenses (VIII) | | 1 065.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -1 065.00 | | |
HK Income tax | 60.00 | | | 60.00 |
HL TOTAL REVENUE (I + III + V + VII) | 23 227.00 | 20 215.00 | | 23 227.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 10 995.00 | 26 182.00 | | 10 995.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 12 232.00 | -5 967.00 | | 12 232.00 |
| |
| 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 | 1 260.00 | 1 260.00 | | 1 260.00 |
8K Other liabilities (including liabilities related to repo transactions) | 242.00 | 242.00 | | 242.00 |
VP Miscellaneous | 258.00 | 258.00 | | 258.00 |
VQ Other Taxes, Duties, and Similar Debts | 478.00 | 478.00 | | 478.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 258.00 | 258.00 | | 258.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 980.00 | 1 980.00 | | 1 980.00 |
