| |
| 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 | 5 436.00 | 2 698.00 | 2 737.00 | 5 436.00 |
AT Other tangible assets | 11 182.00 | 5 516.00 | 5 665.00 | 11 182.00 |
BJ TOTAL (I) | 16 618.00 | 8 214.00 | 8 403.00 | 16 618.00 |
BL Raw materials, supplies | 321.00 | | 321.00 | 321.00 |
BX Customers and related accounts | 530.00 | | 530.00 | 530.00 |
BZ Other receivables | 179.00 | | 179.00 | 179.00 |
CF Cash and cash equivalents | 2 812.00 | | 2 812.00 | 2 812.00 |
CJ TOTAL (II) | 3 844.00 | | 3 844.00 | 3 844.00 |
CO Grand total (0 to V) | 20 462.00 | 8 214.00 | 12 247.00 | 20 462.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | | | 1 000.00 |
DD Legal reserve (1) | 100.00 | | | 100.00 |
DG Other reserves | 383.00 | | | 383.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -118.00 | | | -118.00 |
DL TOTAL (I) | 1 365.00 | | | 1 365.00 |
DV Miscellaneous Loans and Financial Debts (4) | 9 577.00 | | | 9 577.00 |
DX Trade payables and related accounts | 1 158.00 | | | 1 158.00 |
DY Tax and social security liabilities | 146.00 | | | 146.00 |
EC TOTAL (IV) | 10 882.00 | | | 10 882.00 |
EE Grand total (I to V) | 12 247.00 | | | 12 247.00 |
EG Accrued income and payables due within one year | 1 305.00 | | | 1 305.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | 8 295.00 | | 8 295.00 | 8 295.00 |
FG Production sold - services | 100.00 | | 100.00 | 100.00 |
FJ Net sales | 8 395.00 | | 8 395.00 | 8 395.00 |
FR Total operating income (I) | | | 8 395.00 | |
FU Purchases of raw materials and other supplies | | | 3 421.00 | |
FV Inventory change (raw materials and supplies) | | | -32.00 | |
FW Other purchases and external expenses | | | 2 950.00 | |
FX Taxes, duties, and similar payments | | | 285.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 890.00 | |
GF Total Operating Expenses (II) | | | 8 514.00 | |
GG - OPERATING RESULT (I - II) | | | -118.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -118.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 8 395.00 | | | 8 395.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 8 514.00 | | | 8 514.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -118.00 | | | -118.00 |
