| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AR Technical installations, industrial equipment and tools | | | | |
BL Raw materials, supplies | 8 656.00 | | 8 656.00 | 8 656.00 |
BX Customers and related accounts | 1 313.00 | | 1 313.00 | 1 313.00 |
BZ Other receivables | 1 904.00 | | 1 904.00 | 1 904.00 |
CF Cash and cash equivalents | 2 090.00 | | 2 090.00 | 2 090.00 |
CJ TOTAL (II) | 13 962.00 | | 13 962.00 | 13 962.00 |
CO Grand total (0 to V) | 13 962.00 | | 13 962.00 | 13 962.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 622.00 | 7 622.00 | | 7 622.00 |
DD Legal reserve (1) | 762.00 | 762.00 | | 762.00 |
DH Retained earnings | -3 469.00 | -2 918.00 | | -3 469.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -454.00 | -551.00 | | -454.00 |
DL TOTAL (I) | 4 462.00 | 4 915.00 | | 4 462.00 |
DP Provisions for Risks | 8 656.00 | 8 810.00 | | 8 656.00 |
DR TOTAL (IV) | 8 656.00 | 8 810.00 | | 8 656.00 |
DX Trade payables and related accounts | 554.00 | 553.00 | | 554.00 |
DY Tax and social security liabilities | | 3.00 | | |
EA Other liabilities | 291.00 | 248.00 | | 291.00 |
EC TOTAL (IV) | 845.00 | 804.00 | | 845.00 |
EE Grand total (I to V) | 13 962.00 | 14 530.00 | | 13 962.00 |
EG Accrued income and payables due within one year | 845.00 | 804.00 | | 845.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 475.00 | | 475.00 | 475.00 |
FG Production sold - services | 13.00 | | 13.00 | 13.00 |
FJ Net sales | 488.00 | | 488.00 | 488.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 155.00 | |
FR Total operating income (I) | | | 642.00 | |
FV Inventory change (raw materials and supplies) | | | 155.00 | |
FW Other purchases and external expenses | | | 698.00 | |
FX Taxes, duties, and similar payments | | | 201.00 | |
GE Other Expenses | | | 43.00 | |
GF Total Operating Expenses (II) | | | 1 096.00 | |
GG - OPERATING RESULT (I - II) | | | -454.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -454.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A4 Equity method investments | 43.00 | 38.00 | | 43.00 |
HL TOTAL REVENUE (I + III + V + VII) | 642.00 | 510.00 | | 642.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 096.00 | 1 061.00 | | 1 096.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -454.00 | -551.00 | | -454.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
5V Other provisions for risks and expenses | | | | |
5Z Total provisions for risks and expenses | 8 810.00 | | 155.00 | 8 810.00 |
7C Grand total | 8 810.00 | | 155.00 | 8 810.00 |
UE of which provisions and reversals: - Operating | | | 155.00 | |
| |
| 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 | 554.00 | 554.00 | | 554.00 |
8K Other liabilities (including liabilities related to repo transactions) | 291.00 | 291.00 | | 291.00 |
UX Other trade receivables | 1 313.00 | | | 1 313.00 |
VB VAT | 1 904.00 | | | 1 904.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 3 217.00 | 3 217.00 | | 3 217.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 845.00 | 845.00 | | 845.00 |
