| |
| 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 |
BJ TOTAL (I) | 1.00 | | 1.00 | 1.00 |
BL Raw materials, supplies | 393.00 | | 393.00 | 393.00 |
BR Intermediate and finished products | 2 179.00 | | 2 179.00 | 2 179.00 |
BX Customers and related accounts | | | | |
BZ Other receivables | 192.00 | | 192.00 | 192.00 |
CF Cash and cash equivalents | 717.00 | | 717.00 | 717.00 |
CJ TOTAL (II) | 3 480.00 | | 3 480.00 | 3 480.00 |
CO Grand total (0 to V) | 3 481.00 | | 3 481.00 | 3 481.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 3 000.00 | 3 000.00 | | 3 000.00 |
DH Retained earnings | -611.00 | -611.00 | | -611.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -320.00 | | | -320.00 |
DL TOTAL (I) | 2 068.00 | 2 389.00 | | 2 068.00 |
DV Miscellaneous Loans and Financial Debts (4) | 607.00 | 7.00 | | 607.00 |
DX Trade payables and related accounts | 806.00 | 806.00 | | 806.00 |
EC TOTAL (IV) | 1 413.00 | 813.00 | | 1 413.00 |
EE Grand total (I to V) | 3 481.00 | 3 202.00 | | 3 481.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | 1 046.00 | | 1 046.00 | 1 046.00 |
FG Production sold - services | | | | |
FJ Net sales | 1 046.00 | | 1 046.00 | 1 046.00 |
FM Inventory production | | | -18.00 | |
FR Total operating income (I) | | | 1 028.00 | |
FV Inventory change (raw materials and supplies) | | | 9.00 | |
FW Other purchases and external expenses | | | 1 339.00 | |
FX Taxes, duties, and similar payments | | | | |
GF Total Operating Expenses (II) | | | 1 348.00 | |
GG - OPERATING RESULT (I - II) | | | -320.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -320.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | | 990.00 | | |
HD Total exceptional income (VII) | | 990.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | 990.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 1 028.00 | 1 508.00 | | 1 028.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 348.00 | 1 508.00 | | 1 348.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -320.00 | | | -320.00 |