| |
| 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 | 1 121.00 | 196.00 | 925.00 | 1 121.00 |
AT Other tangible assets | 10 668.00 | 1 701.00 | 8 967.00 | 10 668.00 |
BJ TOTAL (I) | 11 789.00 | 1 897.00 | 9 892.00 | 11 789.00 |
BL Raw materials, supplies | 2 103.00 | | 2 103.00 | 2 103.00 |
BX Customers and related accounts | 18 920.00 | | 18 920.00 | 18 920.00 |
BZ Other receivables | 1 984.00 | | 1 984.00 | 1 984.00 |
CF Cash and cash equivalents | 31 697.00 | | 31 697.00 | 31 697.00 |
CJ TOTAL (II) | 54 704.00 | | 54 704.00 | 54 704.00 |
CO Grand total (0 to V) | 66 493.00 | 1 897.00 | 64 596.00 | 66 493.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | | | 1 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 28 649.00 | | | 28 649.00 |
DL TOTAL (I) | 29 649.00 | | | 29 649.00 |
DU Loans and Debts from Credit Institutions (3) | 7 315.00 | | | 7 315.00 |
DV Miscellaneous Loans and Financial Debts (4) | 10 000.00 | | | 10 000.00 |
DX Trade payables and related accounts | 8 484.00 | | | 8 484.00 |
DY Tax and social security liabilities | 9 085.00 | | | 9 085.00 |
EA Other liabilities | 2.00 | | | 2.00 |
EC TOTAL (IV) | 34 948.00 | | | 34 948.00 |
EE Grand total (I to V) | 64 596.00 | | | 64 596.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 80 225.00 | | 80 225.00 | 80 225.00 |
FJ Net sales | 80 225.00 | | 80 225.00 | 80 225.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 779.00 | |
FQ Other income | | | 5.00 | |
FR Total operating income (I) | | | 81 009.00 | |
FU Purchases of raw materials and other supplies | | | 22 001.00 | |
FV Inventory change (raw materials and supplies) | | | -2 103.00 | |
FW Other purchases and external expenses | | | 15 941.00 | |
FX Taxes, duties, and similar payments | | | 118.00 | |
FY Salaries and Wages | | | 6 316.00 | |
FZ Social Security Contributions | | | 3 210.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 897.00 | |
GF Total Operating Expenses (II) | | | 47 379.00 | |
GG - OPERATING RESULT (I - II) | | | 33 630.00 | |
GR Interest and similar expenses | | | 208.00 | |
GU Total financial expenses (VI) | | | 208.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -208.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 33 423.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 51.00 | | | 51.00 |
HH Total exceptional expenses (VIII) | 51.00 | | | 51.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -51.00 | | | -51.00 |
HK Income tax | 4 723.00 | | | 4 723.00 |
HL TOTAL REVENUE (I + III + V + VII) | 81 009.00 | | | 81 009.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 52 360.00 | | | 52 360.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 28 649.00 | | | 28 649.00 |
| |
| 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 | | | 11 789.00 | |
I4 DECREASES Grand Total | | | 11 789.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 11 789.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | | | 11 789.00 | |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | | 1 897.00 | | |
QU DEPRECIATION Total Tangible Fixed Assets | | 1 897.00 | | |
