| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 465.00 | 465.00 | | 465.00 |
AT Other tangible assets | 2 100.00 | 2 100.00 | | 2 100.00 |
BH Other financial assets | 1 000.00 | | 1 000.00 | 1 000.00 |
BJ TOTAL (I) | 3 565.00 | 2 565.00 | 1 000.00 | 3 565.00 |
CF Cash and cash equivalents | 20 205.00 | | 20 205.00 | 20 205.00 |
CJ TOTAL (II) | 20 205.00 | | 20 205.00 | 20 205.00 |
CO Grand total (0 to V) | 23 769.00 | 2 565.00 | 21 205.00 | 23 769.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 5 000.00 | | | 5 000.00 |
DD Legal reserve (1) | 140.00 | | | 140.00 |
DH Retained earnings | 101.00 | | | 101.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 4 379.00 | | | 4 379.00 |
DL TOTAL (I) | 9 620.00 | | | 9 620.00 |
DV Miscellaneous Loans and Financial Debts (4) | 5 356.00 | | | 5 356.00 |
DX Trade payables and related accounts | 78.00 | | | 78.00 |
DY Tax and social security liabilities | 6 150.00 | | | 6 150.00 |
EC TOTAL (IV) | 11 585.00 | | | 11 585.00 |
EE Grand total (I to V) | 21 205.00 | | | 21 205.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 53 370.00 | | 53 370.00 | 53 370.00 |
FJ Net sales | 53 370.00 | | 53 370.00 | 53 370.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 71.00 | |
FR Total operating income (I) | | | 53 440.00 | |
FS Purchases of goods (including customs duties) | | | 171.00 | |
FU Purchases of raw materials and other supplies | | | 878.00 | |
FW Other purchases and external expenses | | | 46 212.00 | |
FX Taxes, duties, and similar payments | | | 739.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 289.00 | |
GF Total Operating Expenses (II) | | | 48 289.00 | |
GG - OPERATING RESULT (I - II) | | | 5 151.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 5 151.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 1.00 | | | 1.00 |
HD Total exceptional income (VII) | 1.00 | | | 1.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 1.00 | | | 1.00 |
HK Income tax | 773.00 | | | 773.00 |
HL TOTAL REVENUE (I + III + V + VII) | 53 441.00 | | | 53 441.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 49 062.00 | | | 49 062.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 4 379.00 | | | 4 379.00 |