| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 1 440.00 | 1 440.00 | | 1 440.00 |
BJ TOTAL (I) | 1 440.00 | 1 440.00 | | 1 440.00 |
BL Raw materials, supplies | 326.00 | | 326.00 | 326.00 |
BX Customers and related accounts | 2 170.00 | | 2 170.00 | 2 170.00 |
BZ Other receivables | 137.00 | | 137.00 | 137.00 |
CD Marketable securities | 1 350.00 | | 1 350.00 | 1 350.00 |
CF Cash and cash equivalents | 10 949.00 | | 10 949.00 | 10 949.00 |
CJ TOTAL (II) | 14 933.00 | | 14 933.00 | 14 933.00 |
CO Grand total (0 to V) | 16 374.00 | 1 440.00 | 14 933.00 | 16 374.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | 10 000.00 | | 10 000.00 |
DD Legal reserve (1) | 1 000.00 | 1 000.00 | | 1 000.00 |
DH Retained earnings | -4 278.00 | -6 157.00 | | -4 278.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 3 867.00 | 1 878.00 | | 3 867.00 |
DL TOTAL (I) | 10 588.00 | 6 721.00 | | 10 588.00 |
DU Loans and Debts from Credit Institutions (3) | 68.00 | 67.00 | | 68.00 |
DX Trade payables and related accounts | 824.00 | 919.00 | | 824.00 |
DY Tax and social security liabilities | 952.00 | 751.00 | | 952.00 |
EA Other liabilities | 2 500.00 | 1 220.00 | | 2 500.00 |
EC TOTAL (IV) | 4 344.00 | 2 957.00 | | 4 344.00 |
EE Grand total (I to V) | 14 933.00 | 9 679.00 | | 14 933.00 |
EG Accrued income and payables due within one year | 4 344.00 | 2 957.00 | | 4 344.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 68.00 | 67.00 | | 68.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 19 262.00 | | 19 262.00 | 19 262.00 |
FJ Net sales | 19 262.00 | | 19 262.00 | 19 262.00 |
FO Operating subsidies | | | 3 606.00 | |
FR Total operating income (I) | | | 22 868.00 | |
FU Purchases of raw materials and other supplies | | | 2 118.00 | |
FV Inventory change (raw materials and supplies) | | | -29.00 | |
FW Other purchases and external expenses | | | 6 071.00 | |
FX Taxes, duties, and similar payments | | | 447.00 | |
FY Salaries and Wages | | | 4 000.00 | |
FZ Social Security Contributions | | | 5 815.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 595.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 19 019.00 | |
GG - OPERATING RESULT (I - II) | | | 3 849.00 | |
GL Other interest and similar income | | | 17.00 | |
GP Total financial income (V) | | | 17.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 17.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 3 867.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 22 886.00 | 21 174.00 | | 22 886.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 19 019.00 | 19 295.00 | | 19 019.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 3 867.00 | 1 878.00 | | 3 867.00 |
| |
| 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 | 824.00 | 824.00 | | 824.00 |
8K Other liabilities (including liabilities related to repo transactions) | 2 500.00 | 2 500.00 | | 2 500.00 |
UX Other trade receivables | 2 170.00 | 2 170.00 | | 2 170.00 |
VB VAT | 137.00 | 137.00 | | 137.00 |
VG Loans with a maturity of up to one year at origin | 68.00 | 68.00 | | 68.00 |
VQ Other Taxes, Duties, and Similar Debts | 447.00 | 447.00 | | 447.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 2 307.00 | 2 307.00 | | 2 307.00 |
VW VAT | 505.00 | 505.00 | | 505.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 4 344.00 | 4 344.00 | | 4 344.00 |
