| |
| 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 | | | 473.00 | |
BJ TOTAL (I) | | | 473.00 | |
BX Customers and related accounts | | | 7 349.00 | |
BZ Other receivables | | | 2 599.00 | |
CF Cash and cash equivalents | | | 21 344.00 | |
CJ TOTAL (II) | | | 31 292.00 | |
CO Grand total (0 to V) | | | 31 765.00 | |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 622.00 | 7 622.00 | | 7 622.00 |
DD Legal reserve (1) | 762.00 | 762.00 | | 762.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 5 362.00 | 6 727.00 | | 5 362.00 |
DL TOTAL (I) | 13 747.00 | 15 111.00 | | 13 747.00 |
DV Miscellaneous Loans and Financial Debts (4) | 6 275.00 | 4 492.00 | | 6 275.00 |
DX Trade payables and related accounts | 11 742.00 | 704.00 | | 11 742.00 |
DY Tax and social security liabilities | | 2 127.00 | | |
EC TOTAL (IV) | 18 017.00 | 7 324.00 | | 18 017.00 |
EE Grand total (I to V) | 31 765.00 | 22 436.00 | | 31 765.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | | | 2 500.00 | |
FG Production sold - services | | | 28 822.00 | |
FJ Net sales | | | 31 322.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | | |
FQ Other income | | | | |
FR Total operating income (I) | | | 31 323.00 | |
FS Purchases of goods (including customs duties) | | | 2 304.00 | |
FT Inventory change (goods) | | | | |
FW Other purchases and external expenses | | | 17 987.00 | |
FX Taxes, duties, and similar payments | | | 1 156.00 | |
FZ Social Security Contributions | | | 1 742.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 224.00 | |
GC Operating Expenses - Current Assets: Provisions | | | 1 150.00 | |
GE Other Expenses | | | 396.00 | |
GF Total Operating Expenses (II) | | | 25 960.00 | |
GG - OPERATING RESULT (I - II) | | | 5 362.00 | |
GL Other interest and similar income | | | | |
GP Total financial income (V) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 5 362.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 31 323.00 | 29 304.00 | | 31 323.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 25 960.00 | 22 577.00 | | 25 960.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 5 362.00 | 6 727.00 | | 5 362.00 |