| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BL Raw materials, supplies | 525.00 | | 525.00 | 525.00 |
BT Goods | 830.00 | | 830.00 | 830.00 |
BZ Other receivables | 599.00 | | 599.00 | 599.00 |
CF Cash and cash equivalents | 73 242.00 | | 73 242.00 | 73 242.00 |
CJ TOTAL (II) | 75 196.00 | | 75 196.00 | 75 196.00 |
CO Grand total (0 to V) | 75 196.00 | | 75 196.00 | 75 196.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 500.00 | 1 500.00 | | 1 500.00 |
DH Retained earnings | -22 652.00 | | | -22 652.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 25 750.00 | -22 652.00 | | 25 750.00 |
DL TOTAL (I) | 4 597.00 | -21 152.00 | | 4 597.00 |
DV Miscellaneous Loans and Financial Debts (4) | 30 669.00 | 30 532.00 | | 30 669.00 |
DX Trade payables and related accounts | 1 946.00 | 1 927.00 | | 1 946.00 |
DY Tax and social security liabilities | 39 984.00 | 3 303.00 | | 39 984.00 |
EC TOTAL (IV) | 70 599.00 | 35 761.00 | | 70 599.00 |
EE Grand total (I to V) | 75 196.00 | 14 609.00 | | 75 196.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 44 913.00 | | 44 913.00 | 44 913.00 |
FG Production sold - services | 92 619.00 | | 92 619.00 | 92 619.00 |
FJ Net sales | 137 533.00 | | 137 533.00 | 137 533.00 |
FQ Other income | | | 11.00 | |
FR Total operating income (I) | | | 137 544.00 | |
FS Purchases of goods (including customs duties) | | | 7 887.00 | |
FT Inventory change (goods) | | | 2 124.00 | |
FU Purchases of raw materials and other supplies | | | 6 601.00 | |
FV Inventory change (raw materials and supplies) | | | 2 133.00 | |
FW Other purchases and external expenses | | | 28 105.00 | |
FX Taxes, duties, and similar payments | | | 780.00 | |
FY Salaries and Wages | | | 46 470.00 | |
FZ Social Security Contributions | | | 17 286.00 | |
GE Other Expenses | | | 2.00 | |
GF Total Operating Expenses (II) | | | 111 387.00 | |
GG - OPERATING RESULT (I - II) | | | 26 157.00 | |
GR Interest and similar expenses | | | 1.00 | |
GU Total financial expenses (VI) | | | 1.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 26 156.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 74.00 | | | 74.00 |
HD Total exceptional income (VII) | 74.00 | | | 74.00 |
HE Exceptional expenses on management operations | 79.00 | | | 79.00 |
HH Total exceptional expenses (VIII) | 79.00 | | | 79.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -5.00 | | | -5.00 |
HK Income tax | 401.00 | | | 401.00 |
HL TOTAL REVENUE (I + III + V + VII) | 137 618.00 | 21 015.00 | | 137 618.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 111 869.00 | 43 667.00 | | 111 869.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 25 750.00 | -22 652.00 | | 25 750.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 30 669.00 | 30 669.00 | | 30 669.00 |
8B Suppliers and Related Accounts | 1 946.00 | 1 946.00 | | 1 946.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 599.00 | 599.00 | | 599.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 70 599.00 | 70 599.00 | | 70 599.00 |
