| |
| 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 | 1 319.00 | 1 319.00 | | 1 319.00 |
AT Other tangible assets | 8 251.00 | 8 251.00 | | 8 251.00 |
BD Other fixed assets | 135.00 | | 135.00 | 135.00 |
BJ TOTAL (I) | 9 705.00 | 9 570.00 | 135.00 | 9 705.00 |
BT Goods | 18 226.00 | 1 369.00 | 16 857.00 | 18 226.00 |
BV Advances and down payments on orders | 88.00 | | 88.00 | 88.00 |
BX Customers and related accounts | 3 088.00 | | 3 088.00 | 3 088.00 |
BZ Other receivables | 208.00 | | 208.00 | 208.00 |
CF Cash and cash equivalents | 5 404.00 | | 5 404.00 | 5 404.00 |
CH Prepaid expenses | 405.00 | | 405.00 | 405.00 |
CJ TOTAL (II) | 27 422.00 | 1 369.00 | 26 053.00 | 27 422.00 |
CO Grand total (0 to V) | 37 128.00 | 10 939.00 | 26 188.00 | 37 128.00 |
| |
| 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) | 685.00 | 685.00 | | 685.00 |
DG Other reserves | 10 364.00 | 10 364.00 | | 10 364.00 |
DH Retained earnings | -1 459.00 | -3 630.00 | | -1 459.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 773.00 | 2 171.00 | | 773.00 |
DL TOTAL (I) | 17 987.00 | 17 213.00 | | 17 987.00 |
DV Miscellaneous Loans and Financial Debts (4) | 4 331.00 | 4 913.00 | | 4 331.00 |
DX Trade payables and related accounts | 2 595.00 | 2 297.00 | | 2 595.00 |
DY Tax and social security liabilities | 1 274.00 | 2 436.00 | | 1 274.00 |
EC TOTAL (IV) | 8 201.00 | 9 646.00 | | 8 201.00 |
EE Grand total (I to V) | 26 188.00 | 26 860.00 | | 26 188.00 |
EG Accrued income and payables due within one year | 8 201.00 | 9 646.00 | | 8 201.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | | | 17 373.00 | |
FJ Net sales | | | 40 692.00 | |
FQ Other income | | | | |
FR Total operating income (I) | | | 40 692.00 | |
FS Purchases of goods (including customs duties) | | | 5 741.00 | |
FT Inventory change (goods) | | | 1 088.00 | |
FU Purchases of raw materials and other supplies | | | 5 285.00 | |
FW Other purchases and external expenses | | | 25 210.00 | |
FX Taxes, duties, and similar payments | | | 1 090.00 | |
GC Operating Expenses - Current Assets: Provisions | | | 1 369.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 39 783.00 | |
GG - OPERATING RESULT (I - II) | | | 909.00 | |
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) | | | 909.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | | 67.00 | | |
HD Total exceptional income (VII) | | 67.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | 67.00 | | |
HK Income tax | 136.00 | 383.00 | | 136.00 |
HL TOTAL REVENUE (I + III + V + VII) | 40 692.00 | 35 506.00 | | 40 692.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 39 919.00 | 33 335.00 | | 39 919.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 773.00 | 2 171.00 | | 773.00 |
