| |
| 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 | | | 321.00 | |
AT Other tangible assets | | | 5 368.00 | |
BJ TOTAL (I) | | | 5 690.00 | |
BL Raw materials, supplies | | | 56.00 | |
BX Customers and related accounts | | | 142.00 | |
BZ Other receivables | | | 63.00 | |
CF Cash and cash equivalents | | | 3 559.00 | |
CJ TOTAL (II) | | | 3 820.00 | |
CO Grand total (0 to V) | | | 9 510.00 | |
| |
| 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 | 5 019.00 | 4 752.00 | | 5 019.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -2 077.00 | 267.00 | | -2 077.00 |
DL TOTAL (I) | 4 042.00 | 6 119.00 | | 4 042.00 |
DU Loans and Debts from Credit Institutions (3) | | 25.00 | | |
DV Miscellaneous Loans and Financial Debts (4) | 15.00 | 41.00 | | 15.00 |
DX Trade payables and related accounts | 400.00 | 175.00 | | 400.00 |
DY Tax and social security liabilities | 5 053.00 | 1 976.00 | | 5 053.00 |
EC TOTAL (IV) | 5 468.00 | 2 217.00 | | 5 468.00 |
EE Grand total (I to V) | 9 510.00 | 8 336.00 | | 9 510.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | | 28 776.00 | |
FJ Net sales | | | 28 776.00 | |
FQ Other income | | | 2.00 | |
FR Total operating income (I) | | | 28 778.00 | |
FU Purchases of raw materials and other supplies | | | 3 757.00 | |
FV Inventory change (raw materials and supplies) | | | -7.00 | |
FW Other purchases and external expenses | | | 9 195.00 | |
FX Taxes, duties, and similar payments | | | 1 477.00 | |
FY Salaries and Wages | | | 7 300.00 | |
FZ Social Security Contributions | | | 8 005.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 128.00 | |
GF Total Operating Expenses (II) | | | 30 855.00 | |
GG - OPERATING RESULT (I - II) | | | -2 077.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -2 077.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | | 26.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 28 778.00 | 26 798.00 | | 28 778.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 30 855.00 | 26 531.00 | | 30 855.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -2 077.00 | 267.00 | | -2 077.00 |