| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 599.00 | 599.00 | | 599.00 |
AT Other tangible assets | 3 367.00 | 3 072.00 | 295.00 | 3 367.00 |
BH Other financial assets | 80.00 | | 80.00 | 80.00 |
BJ TOTAL (I) | 4 047.00 | 3 672.00 | 375.00 | 4 047.00 |
BZ Other receivables | | | | |
CF Cash and cash equivalents | 11 090.00 | | 11 090.00 | 11 090.00 |
CJ TOTAL (II) | 11 090.00 | | 11 090.00 | 11 090.00 |
CO Grand total (0 to V) | 15 137.00 | 3 672.00 | 11 465.00 | 15 137.00 |
| |
| 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 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 2 190.00 | 1 940.00 | | 2 190.00 |
DL TOTAL (I) | 10 440.00 | 10 190.00 | | 10 440.00 |
DV Miscellaneous Loans and Financial Debts (4) | 800.00 | | | 800.00 |
DY Tax and social security liabilities | 225.00 | 75.00 | | 225.00 |
EC TOTAL (IV) | 1 025.00 | 75.00 | | 1 025.00 |
EE Grand total (I to V) | 11 465.00 | 10 264.00 | | 11 465.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | | 11 497.00 | |
FJ Net sales | | | 11 497.00 | |
FR Total operating income (I) | | | 11 497.00 | |
FU Purchases of raw materials and other supplies | | | 146.00 | |
FW Other purchases and external expenses | | | 4 149.00 | |
FX Taxes, duties, and similar payments | | | 271.00 | |
FY Salaries and Wages | | | 2 000.00 | |
FZ Social Security Contributions | | | 1 945.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 295.00 | |
GE Other Expenses | | | 500.00 | |
GF Total Operating Expenses (II) | | | 9 307.00 | |
GG - OPERATING RESULT (I - II) | | | 2 190.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 2 190.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 11 497.00 | 9 874.00 | | 11 497.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 9 307.00 | 7 934.00 | | 9 307.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 2 190.00 | 1 940.00 | | 2 190.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8K Other liabilities (including liabilities related to repo transactions) | 800.00 | 800.00 | | 800.00 |
VQ Other Taxes, Duties, and Similar Debts | 225.00 | 225.00 | | 225.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 80.00 | 80.00 | 80.00 | 80.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 025.00 | 1 025.00 | | 1 025.00 |
