| |
| 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 | 27 250.00 | 27 250.00 | | 27 250.00 |
AT Other tangible assets | 3 000.00 | 2 323.00 | 676.00 | 3 000.00 |
BJ TOTAL (I) | 30 250.00 | 29 574.00 | 676.00 | 30 250.00 |
BT Goods | 3 369.00 | | 3 369.00 | 3 369.00 |
BX Customers and related accounts | | | | |
BZ Other receivables | 877.00 | | 877.00 | 877.00 |
CF Cash and cash equivalents | 3 545.00 | | 3 545.00 | 3 545.00 |
CJ TOTAL (II) | 7 791.00 | | 7 791.00 | 7 791.00 |
CO Grand total (0 to V) | 38 042.00 | 29 574.00 | 8 468.00 | 38 042.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | 10 000.00 | | 10 000.00 |
DD Legal reserve (1) | 500.00 | 500.00 | | 500.00 |
DH Retained earnings | -9 523.00 | -7 249.00 | | -9 523.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 1 329.00 | -2 273.00 | | 1 329.00 |
DL TOTAL (I) | 2 305.00 | 976.00 | | 2 305.00 |
DV Miscellaneous Loans and Financial Debts (4) | 3 342.00 | 3 734.00 | | 3 342.00 |
DX Trade payables and related accounts | 2 700.00 | 762.00 | | 2 700.00 |
DY Tax and social security liabilities | 120.00 | 572.00 | | 120.00 |
EC TOTAL (IV) | 6 162.00 | 5 068.00 | | 6 162.00 |
EE Grand total (I to V) | 8 468.00 | 6 045.00 | | 8 468.00 |
EG Accrued income and payables due within one year | 6 162.00 | 5 068.00 | | 6 162.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 650.00 | | 650.00 | 650.00 |
FG Production sold - services | 7 200.00 | | 7 200.00 | 7 200.00 |
FJ Net sales | 7 850.00 | | 7 850.00 | 7 850.00 |
FR Total operating income (I) | | | 7 850.00 | |
FS Purchases of goods (including customs duties) | | | 460.00 | |
FT Inventory change (goods) | | | -240.00 | |
FW Other purchases and external expenses | | | 3 354.00 | |
FX Taxes, duties, and similar payments | | | 210.00 | |
FZ Social Security Contributions | | | 2 482.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 249.00 | |
GF Total Operating Expenses (II) | | | 6 516.00 | |
GG - OPERATING RESULT (I - II) | | | 1 333.00 | |
GR Interest and similar expenses | | | 4.00 | |
GU Total financial expenses (VI) | | | 4.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -4.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 1 329.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | | 960.00 | | |
HH Total exceptional expenses (VIII) | | 960.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -959.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 7 850.00 | 6 513.00 | | 7 850.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 6 520.00 | 8 787.00 | | 6 520.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 1 329.00 | -2 273.00 | | 1 329.00 |
