| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 1 265.00 | 65.00 | 1 200.00 | 1 265.00 |
BJ TOTAL (I) | 1 265.00 | 65.00 | 1 200.00 | 1 265.00 |
BZ Other receivables | 770.00 | | 770.00 | 770.00 |
CF Cash and cash equivalents | 3 188.00 | | 3 188.00 | 3 188.00 |
CJ TOTAL (II) | 3 958.00 | | 3 958.00 | 3 958.00 |
CO Grand total (0 to V) | 5 223.00 | 65.00 | 5 158.00 | 5 223.00 |
| |
| 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 | 1 811.00 | | | 1 811.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -599.00 | 1 811.00 | | -599.00 |
DL TOTAL (I) | 2 211.00 | 2 811.00 | | 2 211.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 308.00 | 43.00 | | 1 308.00 |
DW Advances and down payments received on current orders | 76.00 | | | 76.00 |
DX Trade payables and related accounts | 1 562.00 | 210.00 | | 1 562.00 |
EC TOTAL (IV) | 2 947.00 | 254.00 | | 2 947.00 |
EE Grand total (I to V) | 5 158.00 | 3 064.00 | | 5 158.00 |
EG Accrued income and payables due within one year | 2 871.00 | 254.00 | | 2 871.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 1 641.00 | | 1 641.00 | 1 641.00 |
FJ Net sales | 1 641.00 | | 1 641.00 | 1 641.00 |
FO Operating subsidies | | | 1 531.00 | |
FR Total operating income (I) | | | 3 172.00 | |
FU Purchases of raw materials and other supplies | | | 55.00 | |
FW Other purchases and external expenses | | | 3 376.00 | |
FX Taxes, duties, and similar payments | | | 275.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 65.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 3 772.00 | |
GG - OPERATING RESULT (I - II) | | | -599.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -599.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | | 319.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 3 172.00 | 10 049.00 | | 3 172.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 3 772.00 | 8 238.00 | | 3 772.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -599.00 | 1 811.00 | | -599.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | | 65.00 | | |
QU DEPRECIATION Total Tangible Fixed Assets | | 65.00 | | |
| |
| 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 | 1 562.00 | 1 562.00 | | 1 562.00 |
8K Other liabilities (including liabilities related to repo transactions) | 1 308.00 | 1 308.00 | | 1 308.00 |
UX Other trade receivables | 770.00 | 770.00 | | 770.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 770.00 | 770.00 | | 770.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 2 871.00 | 2 871.00 | | 2 871.00 |
