| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 552.00 | 90.00 | 462.00 | 552.00 |
AT Other tangible assets | 756.00 | 173.00 | 583.00 | 756.00 |
BJ TOTAL (I) | 1 308.00 | 263.00 | 1 045.00 | 1 308.00 |
BX Customers and related accounts | 330.00 | | 330.00 | 330.00 |
BZ Other receivables | 1 355.00 | | 1 355.00 | 1 355.00 |
CF Cash and cash equivalents | 3 363.00 | | 3 363.00 | 3 363.00 |
CJ TOTAL (II) | 5 048.00 | | 5 048.00 | 5 048.00 |
CO Grand total (0 to V) | 6 356.00 | 263.00 | 6 093.00 | 6 356.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1.00 | | | 1.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 1 148.00 | | | 1 148.00 |
DL TOTAL (I) | 1 149.00 | | | 1 149.00 |
DV Miscellaneous Loans and Financial Debts (4) | 2 473.00 | | | 2 473.00 |
DX Trade payables and related accounts | 1 350.00 | | | 1 350.00 |
DY Tax and social security liabilities | 736.00 | | | 736.00 |
EB Prepaid income (2) | 385.00 | | | 385.00 |
EC TOTAL (IV) | 4 944.00 | | | 4 944.00 |
EE Grand total (I to V) | 6 093.00 | | | 6 093.00 |
EG Accrued income and payables due within one year | 4 944.00 | | | 4 944.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 6 343.00 | | 6 343.00 | 6 343.00 |
FJ Net sales | 6 343.00 | | 6 343.00 | 6 343.00 |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 6 345.00 | |
FW Other purchases and external expenses | | | 4 731.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 263.00 | |
GF Total Operating Expenses (II) | | | 4 994.00 | |
GG - OPERATING RESULT (I - II) | | | 1 351.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 1 351.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 203.00 | | | 203.00 |
HL TOTAL REVENUE (I + III + V + VII) | 6 345.00 | | | 6 345.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 5 197.00 | | | 5 197.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 1 148.00 | | | 1 148.00 |
| |
| 5 - Fixed assets increase - decrease | Gross value at beginning of year - Item by item | Revaluation - Disposals | Acquisition - Gross value at year-end | |
0G ACQUISITIONS Total General Total | | | 1 308.00 | |
I4 DECREASES Grand Total | | | 1 308.00 | |
IO DECREASES Total including other intangible assets | | | 552.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 756.00 | |
KD ACQUISITIONS Total including other intangible assets | | | 552.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | | | 756.00 | |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | | 263.00 | | |
PE DEPRECIATION Total including other intangible assets | | 90.00 | | |
QU DEPRECIATION Total Tangible Fixed Assets | | 173.00 | | |
