| |
| 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 | 5 195.00 | 4 860.00 | 335.00 | 5 195.00 |
AT Other tangible assets | 49 312.00 | 49 312.00 | | 49 312.00 |
BJ TOTAL (I) | 54 507.00 | 54 172.00 | 335.00 | 54 507.00 |
BL Raw materials, supplies | 1 562.00 | | 1 562.00 | 1 562.00 |
BZ Other receivables | 1 217.00 | | 1 217.00 | 1 217.00 |
CF Cash and cash equivalents | 22 097.00 | | 22 097.00 | 22 097.00 |
CJ TOTAL (II) | 24 875.00 | | 24 875.00 | 24 875.00 |
CO Grand total (0 to V) | 79 382.00 | 54 172.00 | 25 210.00 | 79 382.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | 1 000.00 | | 1 000.00 |
DD Legal reserve (1) | 100.00 | 100.00 | | 100.00 |
DG Other reserves | 10 520.00 | 10 520.00 | | 10 520.00 |
DH Retained earnings | -2 575.00 | | | -2 575.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 6 115.00 | -2 575.00 | | 6 115.00 |
DL TOTAL (I) | 15 160.00 | 9 045.00 | | 15 160.00 |
DU Loans and Debts from Credit Institutions (3) | | 2 160.00 | | |
DV Miscellaneous Loans and Financial Debts (4) | 32.00 | 25.00 | | 32.00 |
DX Trade payables and related accounts | 8 194.00 | 5 045.00 | | 8 194.00 |
DY Tax and social security liabilities | 1 824.00 | 3 841.00 | | 1 824.00 |
EC TOTAL (IV) | 10 049.00 | 11 072.00 | | 10 049.00 |
EE Grand total (I to V) | 25 210.00 | 20 117.00 | | 25 210.00 |
EG Accrued income and payables due within one year | 10 049.00 | 11 072.00 | | 10 049.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 135 552.00 | | 135 552.00 | 135 552.00 |
FJ Net sales | 135 552.00 | | 135 552.00 | 135 552.00 |
FQ Other income | | | 2.00 | |
FR Total operating income (I) | | | 135 554.00 | |
FS Purchases of goods (including customs duties) | | | 75 330.00 | |
FU Purchases of raw materials and other supplies | | | 9 149.00 | |
FV Inventory change (raw materials and supplies) | | | -90.00 | |
FW Other purchases and external expenses | | | 9 893.00 | |
FX Taxes, duties, and similar payments | | | 2 160.00 | |
FY Salaries and Wages | | | 31 386.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 961.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 128 790.00 | |
GG - OPERATING RESULT (I - II) | | | 6 764.00 | |
GR Interest and similar expenses | | | 24.00 | |
GU Total financial expenses (VI) | | | 24.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -24.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 6 740.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 625.00 | | | 625.00 |
HL TOTAL REVENUE (I + III + V + VII) | 135 554.00 | 137 512.00 | | 135 554.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 129 439.00 | 140 087.00 | | 129 439.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 6 115.00 | -2 575.00 | | 6 115.00 |
