| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AR Technical installations, industrial equipment and tools | 950.00 | 950.00 | | 950.00 |
AT Other tangible assets | 558.00 | 442.00 | 116.00 | 558.00 |
BH Other financial assets | 300.00 | | 300.00 | 300.00 |
BJ TOTAL (I) | 1 508.00 | 1 392.00 | 116.00 | 1 508.00 |
BZ Other receivables | 125.00 | | 125.00 | 125.00 |
CF Cash and cash equivalents | 1 165.00 | | 1 165.00 | 1 165.00 |
CJ TOTAL (II) | 1 290.00 | | 1 290.00 | 1 290.00 |
CO Grand total (0 to V) | 2 798.00 | 1 392.00 | 1 406.00 | 2 798.00 |
CP Shares due in less than one year | 300.00 | | | 300.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | 1 000.00 | | 1 000.00 |
DH Retained earnings | -2 119.00 | -2 170.00 | | -2 119.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 10.00 | 51.00 | | 10.00 |
DL TOTAL (I) | -1 109.00 | -1 119.00 | | -1 109.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 822.00 | 1 822.00 | | 1 822.00 |
DX Trade payables and related accounts | 576.00 | 504.00 | | 576.00 |
DY Tax and social security liabilities | 117.00 | 1 286.00 | | 117.00 |
EC TOTAL (IV) | 2 515.00 | 3 612.00 | | 2 515.00 |
EE Grand total (I to V) | 1 406.00 | 2 492.00 | | 1 406.00 |
EG Accrued income and payables due within one year | 2 515.00 | 3 612.00 | | 2 515.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 14 900.00 | | 14 900.00 | 14 900.00 |
FJ Net sales | 14 900.00 | | 14 900.00 | 14 900.00 |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 14 901.00 | |
FW Other purchases and external expenses | | | 14 582.00 | |
FX Taxes, duties, and similar payments | | | 177.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 112.00 | |
GF Total Operating Expenses (II) | | | 14 871.00 | |
GG - OPERATING RESULT (I - II) | | | 30.00 | |
GR Interest and similar expenses | | | 20.00 | |
GU Total financial expenses (VI) | | | 20.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -20.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 10.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 14 901.00 | 14 900.00 | | 14 901.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 14 891.00 | 14 849.00 | | 14 891.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 10.00 | 51.00 | | 10.00 |
| |
| 5 - Fixed assets increase - decrease | Gross value at beginning of year - Item by item | Revaluation - Disposals | Acquisition - Gross value at year-end | |
0G ACQUISITIONS Total General Total | 1 508.00 | | | 1 508.00 |
I3 DECREASES Total Financial Fixed Assets | | | 300.00 | |
I4 DECREASES Grand Total | | | 1 808.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 1 508.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 1 508.00 | | | 1 508.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | | | 300.00 | |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 1 280.00 | 112.00 | | 1 280.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 1 280.00 | 112.00 | | 1 280.00 |
| |
| 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 | 576.00 | 576.00 | | 576.00 |
UT Other financial assets | 300.00 | 300.00 | | 300.00 |
VB VAT | 125.00 | 125.00 | | 125.00 |
VI Group and Associates | 1 822.00 | 1 822.00 | | 1 822.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 125.00 | 125.00 | | 125.00 |
VW VAT | 117.00 | 117.00 | | 117.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 2 515.00 | 2 515.00 | | 2 515.00 |
