| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 734.00 | 734.00 | | 734.00 |
AT Other tangible assets | 2 396.00 | 2 396.00 | | 2 396.00 |
BH Other financial assets | 1 000.00 | | 1 000.00 | 1 000.00 |
BJ TOTAL (I) | 4 130.00 | 3 130.00 | 1 000.00 | 4 130.00 |
BZ Other receivables | 110.00 | | 110.00 | 110.00 |
CF Cash and cash equivalents | 6 113.00 | | 6 113.00 | 6 113.00 |
CJ TOTAL (II) | 6 222.00 | | 6 222.00 | 6 222.00 |
CO Grand total (0 to V) | 10 352.00 | 3 130.00 | 7 222.00 | 10 352.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 5 000.00 | | | 5 000.00 |
DD Legal reserve (1) | 500.00 | | | 500.00 |
DH Retained earnings | 4 193.00 | | | 4 193.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -2 640.00 | | | -2 640.00 |
DL TOTAL (I) | 7 054.00 | | | 7 054.00 |
DV Miscellaneous Loans and Financial Debts (4) | 108.00 | | | 108.00 |
DX Trade payables and related accounts | 61.00 | | | 61.00 |
EC TOTAL (IV) | 169.00 | | | 169.00 |
EE Grand total (I to V) | 7 222.00 | | | 7 222.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 15 574.00 | | 15 574.00 | 15 574.00 |
FJ Net sales | 15 574.00 | | 15 574.00 | 15 574.00 |
FR Total operating income (I) | | | 15 574.00 | |
FS Purchases of goods (including customs duties) | | | 161.00 | |
FU Purchases of raw materials and other supplies | | | 1 851.00 | |
FW Other purchases and external expenses | | | 15 640.00 | |
FX Taxes, duties, and similar payments | | | 599.00 | |
GF Total Operating Expenses (II) | | | 18 251.00 | |
GG - OPERATING RESULT (I - II) | | | -2 676.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -2 676.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 38.00 | | | 38.00 |
HD Total exceptional income (VII) | 38.00 | | | 38.00 |
HE Exceptional expenses on management operations | 1.00 | | | 1.00 |
HH Total exceptional expenses (VIII) | 1.00 | | | 1.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 37.00 | | | 37.00 |
HL TOTAL REVENUE (I + III + V + VII) | 15 612.00 | | | 15 612.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 18 252.00 | | | 18 252.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -2 640.00 | | | -2 640.00 |