| |
| 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 | 1 457.00 | 1 457.00 | | 1 457.00 |
AT Other tangible assets | 781.00 | 781.00 | | 781.00 |
BH Other financial assets | 120.00 | | 120.00 | 120.00 |
BJ TOTAL (I) | 2 358.00 | 2 238.00 | 120.00 | 2 358.00 |
BX Customers and related accounts | | | | |
BZ Other receivables | | | | |
CD Marketable securities | 5 159.00 | | 5 159.00 | 5 159.00 |
CF Cash and cash equivalents | 16 937.00 | | 16 937.00 | 16 937.00 |
CJ TOTAL (II) | 22 096.00 | | 22 096.00 | 22 096.00 |
CO Grand total (0 to V) | 24 454.00 | 2 238.00 | 22 216.00 | 24 454.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1.00 | 1.00 | | 1.00 |
DH Retained earnings | 6 697.00 | 8 286.00 | | 6 697.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 4 426.00 | -1 590.00 | | 4 426.00 |
DL TOTAL (I) | 11 124.00 | 6 698.00 | | 11 124.00 |
DV Miscellaneous Loans and Financial Debts (4) | | 55.00 | | |
DX Trade payables and related accounts | 65.00 | 550.00 | | 65.00 |
DY Tax and social security liabilities | 11 027.00 | 8 121.00 | | 11 027.00 |
EC TOTAL (IV) | 11 092.00 | 8 726.00 | | 11 092.00 |
EE Grand total (I to V) | 22 216.00 | 15 424.00 | | 22 216.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 106 793.00 | | 106 793.00 | 106 793.00 |
FJ Net sales | 106 793.00 | | 106 793.00 | 106 793.00 |
FQ Other income | | | 6.00 | |
FR Total operating income (I) | | | 106 799.00 | |
FU Purchases of raw materials and other supplies | | | 25 557.00 | |
FW Other purchases and external expenses | | | 63 430.00 | |
FX Taxes, duties, and similar payments | | | 604.00 | |
FY Salaries and Wages | | | 5 786.00 | |
FZ Social Security Contributions | | | 5 278.00 | |
GA Operating Expenses - Depreciation and Amortization | | | | |
GE Other Expenses | | | 898.00 | |
GF Total Operating Expenses (II) | | | 101 554.00 | |
GG - OPERATING RESULT (I - II) | | | 5 245.00 | |
GL Other interest and similar income | | | 21.00 | |
GP Total financial income (V) | | | 21.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 21.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 5 266.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 270.00 | 125.00 | | 270.00 |
HH Total exceptional expenses (VIII) | 270.00 | 125.00 | | 270.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -270.00 | -125.00 | | -270.00 |
HK Income tax | 570.00 | | | 570.00 |
HL TOTAL REVENUE (I + III + V + VII) | 106 820.00 | 21 540.00 | | 106 820.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 102 394.00 | 23 130.00 | | 102 394.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 4 426.00 | -1 590.00 | | 4 426.00 |
