| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BX Customers and related accounts | 1 505.00 | | 1 505.00 | 1 505.00 |
BZ Other receivables | 308.00 | | 308.00 | 308.00 |
CF Cash and cash equivalents | 25 640.00 | | 25 640.00 | 25 640.00 |
CJ TOTAL (II) | 27 453.00 | | 27 453.00 | 27 453.00 |
CO Grand total (0 to V) | 27 453.00 | | 27 453.00 | 27 453.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 4 000.00 | 4 000.00 | | 4 000.00 |
DD Legal reserve (1) | 400.00 | 400.00 | | 400.00 |
DH Retained earnings | 4 549.00 | 3 040.00 | | 4 549.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 32.00 | 1 509.00 | | 32.00 |
DL TOTAL (I) | 8 980.00 | 8 949.00 | | 8 980.00 |
DV Miscellaneous Loans and Financial Debts (4) | 16 169.00 | 15 596.00 | | 16 169.00 |
DX Trade payables and related accounts | 1 857.00 | 2 152.00 | | 1 857.00 |
DY Tax and social security liabilities | 447.00 | 726.00 | | 447.00 |
EC TOTAL (IV) | 18 473.00 | 18 475.00 | | 18 473.00 |
EE Grand total (I to V) | 27 453.00 | 27 423.00 | | 27 453.00 |
EI Including equity loans | 16 169.00 | | | 16 169.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | | | 36 348.00 | |
FJ Net sales | | | 36 348.00 | |
FR Total operating income (I) | | | 36 348.00 | |
FU Purchases of raw materials and other supplies | | | 21 569.00 | |
FW Other purchases and external expenses | | | 14 423.00 | |
FX Taxes, duties, and similar payments | | | 318.00 | |
GF Total Operating Expenses (II) | | | 36 311.00 | |
GG - OPERATING RESULT (I - II) | | | 38.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 38.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HH Total exceptional expenses (VIII) | | 500.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -500.00 | | |
HK Income tax | 6.00 | 266.00 | | 6.00 |
HL TOTAL REVENUE (I + III + V + VII) | 36 348.00 | 47 299.00 | | 36 348.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 36 316.00 | 45 790.00 | | 36 316.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 32.00 | 1 509.00 | | 32.00 |
| |
| 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 | 1 857.00 | 1 857.00 | | 1 857.00 |
8D Social Security and Other Social Organizations | 447.00 | 447.00 | | 447.00 |
UX Other trade receivables | 1 505.00 | 1 505.00 | | 1 505.00 |
VI Group and Associates | 16 169.00 | 16 169.00 | | 16 169.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 308.00 | 308.00 | | 308.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 813.00 | 1 813.00 | | 1 813.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 18 473.00 | 18 473.00 | | 18 473.00 |
