| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 3 085.00 | 2 596.00 | 489.00 | 3 085.00 |
AR Technical installations, industrial equipment and tools | 6 921.00 | 5 921.00 | 999.00 | 6 921.00 |
AT Other tangible assets | 20 507.00 | 17 988.00 | 2 519.00 | 20 507.00 |
BH Other financial assets | 197.00 | | 197.00 | 197.00 |
BJ TOTAL (I) | 30 709.00 | 26 505.00 | 4 204.00 | 30 709.00 |
BL Raw materials, supplies | 7 103.00 | | 7 103.00 | 7 103.00 |
BT Goods | 3 709.00 | | 3 709.00 | 3 709.00 |
BZ Other receivables | 8 388.00 | | 8 388.00 | 8 388.00 |
CF Cash and cash equivalents | 10 182.00 | | 10 182.00 | 10 182.00 |
CJ TOTAL (II) | 29 382.00 | | 29 382.00 | 29 382.00 |
CO Grand total (0 to V) | 60 091.00 | 26 505.00 | 33 586.00 | 60 091.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 28 965.00 | | | 28 965.00 |
DD Legal reserve (1) | 2 897.00 | | | 2 897.00 |
DE Statutory or contractual reserves | 36 533.00 | | | 36 533.00 |
DH Retained earnings | -95 493.00 | | | -95 493.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 6 429.00 | | | 6 429.00 |
DL TOTAL (I) | -20 669.00 | | | -20 669.00 |
DV Miscellaneous Loans and Financial Debts (4) | 52 298.00 | | | 52 298.00 |
DX Trade payables and related accounts | 684.00 | | | 684.00 |
DY Tax and social security liabilities | 1 273.00 | | | 1 273.00 |
EC TOTAL (IV) | 54 255.00 | | | 54 255.00 |
EE Grand total (I to V) | 33 586.00 | | | 33 586.00 |
EG Accrued income and payables due within one year | 54 255.00 | | | 54 255.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 13 770.00 | | 13 770.00 | 13 770.00 |
FJ Net sales | 13 770.00 | | 13 770.00 | 13 770.00 |
FR Total operating income (I) | | | 13 770.00 | |
FU Purchases of raw materials and other supplies | | | 513.00 | |
FV Inventory change (raw materials and supplies) | | | 581.00 | |
FW Other purchases and external expenses | | | 4 241.00 | |
FX Taxes, duties, and similar payments | | | 155.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 852.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 7 341.00 | |
GG - OPERATING RESULT (I - II) | | | 6 429.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 6 429.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 13 770.00 | | | 13 770.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 7 341.00 | | | 7 341.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 6 429.00 | | | 6 429.00 |
