| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 2 380.00 | 2 380.00 | | 2 380.00 |
AT Other tangible assets | 1 148.00 | 1 148.00 | | 1 148.00 |
BJ TOTAL (I) | 3 528.00 | 3 528.00 | | 3 528.00 |
BX Customers and related accounts | 745.00 | | 745.00 | 745.00 |
BZ Other receivables | | | | |
CF Cash and cash equivalents | 1 289.00 | | 1 289.00 | 1 289.00 |
CJ TOTAL (II) | 2 034.00 | | 2 034.00 | 2 034.00 |
CO Grand total (0 to V) | 5 562.00 | 3 528.00 | 2 034.00 | 5 562.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 3 000.00 | 3 000.00 | | 3 000.00 |
DD Legal reserve (1) | 300.00 | 300.00 | | 300.00 |
DG Other reserves | 221.00 | 221.00 | | 221.00 |
DH Retained earnings | -1 966.00 | -1 926.00 | | -1 966.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -4 590.00 | -40.00 | | -4 590.00 |
DL TOTAL (I) | -3 034.00 | 1 556.00 | | -3 034.00 |
DV Miscellaneous Loans and Financial Debts (4) | 3 844.00 | 6 551.00 | | 3 844.00 |
DX Trade payables and related accounts | | 90.00 | | |
DY Tax and social security liabilities | 1 225.00 | 563.00 | | 1 225.00 |
EC TOTAL (IV) | 5 069.00 | 7 204.00 | | 5 069.00 |
EE Grand total (I to V) | 2 034.00 | 8 760.00 | | 2 034.00 |
EG Accrued income and payables due within one year | 5 069.00 | 7 204.00 | | 5 069.00 |
EI Including equity loans | 3 844.00 | | | 3 844.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 5 166.00 | | 5 166.00 | 5 166.00 |
FJ Net sales | 5 166.00 | | 5 166.00 | 5 166.00 |
FQ Other income | | | 203.00 | |
FR Total operating income (I) | | | 5 369.00 | |
FW Other purchases and external expenses | | | 5 374.00 | |
FX Taxes, duties, and similar payments | | | 402.00 | |
FY Salaries and Wages | | | 1 105.00 | |
GA Operating Expenses - Depreciation and Amortization | | | | |
GE Other Expenses | | | 3 078.00 | |
GF Total Operating Expenses (II) | | | 9 959.00 | |
GG - OPERATING RESULT (I - II) | | | -4 590.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -4 590.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | | 2 800.00 | | |
HD Total exceptional income (VII) | | 2 800.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | 2 800.00 | | |
HK Income tax | | -71.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 5 369.00 | 8 485.00 | | 5 369.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 9 959.00 | 8 525.00 | | 9 959.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -4 590.00 | -40.00 | | -4 590.00 |
