| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 99.00 | 99.00 | | 99.00 |
AT Other tangible assets | 554.00 | 530.00 | 25.00 | 554.00 |
BJ TOTAL (I) | 653.00 | 629.00 | 25.00 | 653.00 |
BT Goods | 12 587.00 | | 12 587.00 | 12 587.00 |
BV Advances and down payments on orders | 928.00 | | 928.00 | 928.00 |
BZ Other receivables | 499.00 | | 499.00 | 499.00 |
CF Cash and cash equivalents | 5 147.00 | | 5 147.00 | 5 147.00 |
CJ TOTAL (II) | 19 161.00 | | 19 161.00 | 19 161.00 |
CO Grand total (0 to V) | 19 815.00 | 629.00 | 19 186.00 | 19 815.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 600.00 | 600.00 | | 600.00 |
DD Legal reserve (1) | 120.00 | 120.00 | | 120.00 |
DH Retained earnings | 13 339.00 | 6 245.00 | | 13 339.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 343.00 | 7 094.00 | | 343.00 |
DL TOTAL (I) | 14 402.00 | 14 059.00 | | 14 402.00 |
DV Miscellaneous Loans and Financial Debts (4) | 2 923.00 | 8 523.00 | | 2 923.00 |
DX Trade payables and related accounts | 1 799.00 | 929.00 | | 1 799.00 |
DY Tax and social security liabilities | 61.00 | 860.00 | | 61.00 |
EC TOTAL (IV) | 4 784.00 | 10 312.00 | | 4 784.00 |
EE Grand total (I to V) | 19 186.00 | 24 371.00 | | 19 186.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 6 577.00 | 5 749.00 | 12 326.00 | 6 577.00 |
FG Production sold - services | 92.00 | | 92.00 | 92.00 |
FJ Net sales | 6 668.00 | 5 749.00 | 12 417.00 | 6 668.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | | |
FR Total operating income (I) | | | 12 417.00 | |
FS Purchases of goods (including customs duties) | | | 7 104.00 | |
FT Inventory change (goods) | | | -248.00 | |
FU Purchases of raw materials and other supplies | | | 123.00 | |
FW Other purchases and external expenses | | | 4 377.00 | |
FX Taxes, duties, and similar payments | | | 148.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 286.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 11 790.00 | |
GG - OPERATING RESULT (I - II) | | | 627.00 | |
GR Interest and similar expenses | | | 20.00 | |
GU Total financial expenses (VI) | | | 20.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -20.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 607.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | | 120.00 | | |
HD Total exceptional income (VII) | | 120.00 | | |
HE Exceptional expenses on management operations | 203.00 | | | 203.00 |
HH Total exceptional expenses (VIII) | 203.00 | | | 203.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -203.00 | 120.00 | | -203.00 |
HK Income tax | 61.00 | 860.00 | | 61.00 |
HL TOTAL REVENUE (I + III + V + VII) | 12 417.00 | 21 728.00 | | 12 417.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 12 074.00 | 14 634.00 | | 12 074.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 343.00 | 7 094.00 | | 343.00 |
