| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AP Buildings | 2 268.00 | 1 285.00 | 983.00 | 2 268.00 |
AR Technical installations, industrial equipment and tools | 4 514.00 | 1 355.00 | 3 159.00 | 4 514.00 |
AT Other tangible assets | 2 932.00 | 1 129.00 | 1 804.00 | 2 932.00 |
BH Other financial assets | 763.00 | | 763.00 | 763.00 |
BJ TOTAL (I) | 10 477.00 | 3 769.00 | 6 709.00 | 10 477.00 |
BZ Other receivables | 253.00 | | 253.00 | 253.00 |
CF Cash and cash equivalents | 2 335.00 | | 2 335.00 | 2 335.00 |
CJ TOTAL (II) | 2 588.00 | | 2 588.00 | 2 588.00 |
CO Grand total (0 to V) | 13 066.00 | 3 769.00 | 9 297.00 | 13 066.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 500.00 | 500.00 | | 500.00 |
DH Retained earnings | -795.00 | -4 244.00 | | -795.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 820.00 | 3 449.00 | | 820.00 |
DL TOTAL (I) | 525.00 | -295.00 | | 525.00 |
DU Loans and Debts from Credit Institutions (3) | 2 804.00 | 5 495.00 | | 2 804.00 |
DV Miscellaneous Loans and Financial Debts (4) | 2 393.00 | 199.00 | | 2 393.00 |
DX Trade payables and related accounts | 2 931.00 | 3 738.00 | | 2 931.00 |
DY Tax and social security liabilities | 644.00 | | | 644.00 |
EC TOTAL (IV) | 8 772.00 | 9 432.00 | | 8 772.00 |
EE Grand total (I to V) | 9 297.00 | 9 137.00 | | 9 297.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 14 775.00 | | 14 775.00 | 14 775.00 |
FJ Net sales | 14 775.00 | | 14 775.00 | 14 775.00 |
FO Operating subsidies | | | 4 232.00 | |
FR Total operating income (I) | | | 19 008.00 | |
FS Purchases of goods (including customs duties) | | | 1 306.00 | |
FU Purchases of raw materials and other supplies | | | 11 446.00 | |
FW Other purchases and external expenses | | | 7 678.00 | |
FX Taxes, duties, and similar payments | | | 400.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 854.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 22 685.00 | |
GG - OPERATING RESULT (I - II) | | | -3 677.00 | |
GR Interest and similar expenses | | | 53.00 | |
GU Total financial expenses (VI) | | | 53.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -53.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -3 730.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 4 550.00 | 7 300.00 | | 4 550.00 |
HD Total exceptional income (VII) | 4 550.00 | 7 300.00 | | 4 550.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 4 550.00 | 7 300.00 | | 4 550.00 |
HL TOTAL REVENUE (I + III + V + VII) | 23 558.00 | 23 322.00 | | 23 558.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 22 738.00 | 19 873.00 | | 22 738.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 820.00 | 3 449.00 | | 820.00 |
