| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 2 620.00 | 1 792.00 | 827.00 | 2 620.00 |
BJ TOTAL (I) | 2 620.00 | 1 792.00 | 827.00 | 2 620.00 |
BX Customers and related accounts | 8 337.00 | | 8 337.00 | 8 337.00 |
CF Cash and cash equivalents | 349.00 | | 349.00 | 349.00 |
CJ TOTAL (II) | 14 518.00 | | 14 518.00 | 14 518.00 |
CO Grand total (0 to V) | 17 139.00 | 1 792.00 | 15 346.00 | 17 139.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 000.00 | 2 000.00 | | 2 000.00 |
DD Legal reserve (1) | 200.00 | 200.00 | | 200.00 |
DG Other reserves | 2 456.00 | 2 265.00 | | 2 456.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 3 775.00 | 190.00 | | 3 775.00 |
DL TOTAL (I) | 8 431.00 | 4 656.00 | | 8 431.00 |
DX Trade payables and related accounts | 3 123.00 | 2 205.00 | | 3 123.00 |
EC TOTAL (IV) | 6 915.00 | 8 005.00 | | 6 915.00 |
EE Grand total (I to V) | 15 346.00 | 12 662.00 | | 15 346.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 7 281.00 | | 7 281.00 | 7 281.00 |
FJ Net sales | 7 281.00 | | 7 281.00 | 7 281.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 2 035.00 | |
FQ Other income | | | 14.00 | |
FR Total operating income (I) | | | 9 331.00 | |
FW Other purchases and external expenses | | | 2 879.00 | |
FX Taxes, duties, and similar payments | | | 467.00 | |
FY Salaries and Wages | | | 280.00 | |
FZ Social Security Contributions | | | 272.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 524.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 4 424.00 | |
GG - OPERATING RESULT (I - II) | | | 4 907.00 | |
GR Interest and similar expenses | | | 294.00 | |
GU Total financial expenses (VI) | | | 294.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -294.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 4 612.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 145.00 | 134.00 | | 145.00 |
HH Total exceptional expenses (VIII) | 145.00 | 134.00 | | 145.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -145.00 | -134.00 | | -145.00 |
HK Income tax | 692.00 | | | 692.00 |
HL TOTAL REVENUE (I + III + V + VII) | 9 331.00 | 20 759.00 | | 9 331.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 5 556.00 | 20 568.00 | | 5 556.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 3 775.00 | 190.00 | | 3 775.00 |
