| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BH Other financial assets | 420.00 | | 420.00 | 420.00 |
BJ TOTAL (I) | 435.00 | | 435.00 | 435.00 |
BL Raw materials, supplies | 302.00 | | 302.00 | 302.00 |
CF Cash and cash equivalents | 580.00 | | 580.00 | 580.00 |
CJ TOTAL (II) | 882.00 | | 882.00 | 882.00 |
CO Grand total (0 to V) | 1 317.00 | | 1 317.00 | 1 317.00 |
CU Other investments | 15.00 | | 15.00 | 15.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 300.00 | | | 300.00 |
DH Retained earnings | 1 960.00 | | | 1 960.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -2 488.00 | | | -2 488.00 |
DL TOTAL (I) | -228.00 | | | -228.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 545.00 | | | 1 545.00 |
EC TOTAL (IV) | 1 545.00 | | | 1 545.00 |
EE Grand total (I to V) | 1 317.00 | | | 1 317.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 4 718.00 | | 4 718.00 | 4 718.00 |
FJ Net sales | 4 718.00 | | 4 718.00 | 4 718.00 |
FO Operating subsidies | | | 3 488.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 12 161.00 | |
FR Total operating income (I) | | | 16 879.00 | |
FT Inventory change (goods) | | | 202.00 | |
FW Other purchases and external expenses | | | 19 143.00 | |
FX Taxes, duties, and similar payments | | | 174.00 | |
GF Total Operating Expenses (II) | | | 19 318.00 | |
GG - OPERATING RESULT (I - II) | | | -2 439.00 | |
GR Interest and similar expenses | | | 5.00 | |
GU Total financial expenses (VI) | | | 5.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -5.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -2 444.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 45.00 | | | 45.00 |
HH Total exceptional expenses (VIII) | 45.00 | | | 45.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -45.00 | | | -45.00 |
HL TOTAL REVENUE (I + III + V + VII) | 16 879.00 | | | 16 879.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 19 368.00 | | | 19 368.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -2 489.00 | | | -2 489.00 |