| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BL Raw materials, supplies | 26 045.00 | | 26 045.00 | 26 045.00 |
BR Intermediate and finished products | 26 900.00 | | 26 900.00 | 26 900.00 |
BZ Other receivables | 760.00 | | 760.00 | 760.00 |
CF Cash and cash equivalents | 2 690.00 | | 2 690.00 | 2 690.00 |
CJ TOTAL (II) | 56 395.00 | | 56 395.00 | 56 395.00 |
CO Grand total (0 to V) | 56 395.00 | | 56 395.00 | 56 395.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | | | 10 000.00 |
DD Legal reserve (1) | 1 000.00 | | | 1 000.00 |
DH Retained earnings | 24 957.00 | | | 24 957.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -5 061.00 | | | -5 061.00 |
DL TOTAL (I) | 30 896.00 | | | 30 896.00 |
DU Loans and Debts from Credit Institutions (3) | 10 500.00 | | | 10 500.00 |
DV Miscellaneous Loans and Financial Debts (4) | 13 611.00 | | | 13 611.00 |
DX Trade payables and related accounts | 1 388.00 | | | 1 388.00 |
EC TOTAL (IV) | 25 499.00 | | | 25 499.00 |
EE Grand total (I to V) | 56 395.00 | | | 56 395.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | 11 533.00 | | 11 533.00 | 11 533.00 |
FG Production sold - services | 441.00 | | 441.00 | 441.00 |
FJ Net sales | 11 974.00 | | 11 974.00 | 11 974.00 |
FO Operating subsidies | | | 20 606.00 | |
FR Total operating income (I) | | | 32 580.00 | |
FU Purchases of raw materials and other supplies | | | 8 192.00 | |
FV Inventory change (raw materials and supplies) | | | -7 357.00 | |
FW Other purchases and external expenses | | | 19 051.00 | |
FX Taxes, duties, and similar payments | | | 229.00 | |
FY Salaries and Wages | | | 16 800.00 | |
GF Total Operating Expenses (II) | | | 36 915.00 | |
GG - OPERATING RESULT (I - II) | | | -4 335.00 | |
GR Interest and similar expenses | | | 726.00 | |
GU Total financial expenses (VI) | | | 726.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -726.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -5 061.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 32 580.00 | | | 32 580.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 37 641.00 | | | 37 641.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -5 061.00 | | | -5 061.00 |