| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 4 186.00 | 1 295.00 | 2 891.00 | 4 186.00 |
BJ TOTAL (I) | 4 186.00 | 1 295.00 | 2 891.00 | 4 186.00 |
BX Customers and related accounts | 1 750.00 | | 1 750.00 | 1 750.00 |
BZ Other receivables | 1 719.00 | | 1 719.00 | 1 719.00 |
CF Cash and cash equivalents | 30 154.00 | | 30 154.00 | 30 154.00 |
CJ TOTAL (II) | 33 624.00 | | 33 624.00 | 33 624.00 |
CO Grand total (0 to V) | 37 810.00 | 1 295.00 | 36 515.00 | 37 810.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 500.00 | 500.00 | | 500.00 |
DD Legal reserve (1) | 50.00 | 50.00 | | 50.00 |
DH Retained earnings | 24 369.00 | 17 250.00 | | 24 369.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 3 372.00 | 11 118.00 | | 3 372.00 |
DL TOTAL (I) | 28 290.00 | 28 919.00 | | 28 290.00 |
DV Miscellaneous Loans and Financial Debts (4) | 6 761.00 | 3 680.00 | | 6 761.00 |
DX Trade payables and related accounts | 271.00 | 805.00 | | 271.00 |
DY Tax and social security liabilities | 598.00 | 1 152.00 | | 598.00 |
EA Other liabilities | 594.00 | 594.00 | | 594.00 |
EC TOTAL (IV) | 8 224.00 | 6 231.00 | | 8 224.00 |
EE Grand total (I to V) | 36 515.00 | 35 150.00 | | 36 515.00 |
EI Including equity loans | 6 761.00 | | | 6 761.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FJ Net sales | | | 21 794.00 | |
FQ Other income | | | 5 002.00 | |
FR Total operating income (I) | | | 26 796.00 | |
FW Other purchases and external expenses | | | 21 178.00 | |
FX Taxes, duties, and similar payments | | | 1 007.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 667.00 | |
GE Other Expenses | | | 10.00 | |
GF Total Operating Expenses (II) | | | 22 862.00 | |
GG - OPERATING RESULT (I - II) | | | 3 933.00 | |
GL Other interest and similar income | | | 53.00 | |
GP Total financial income (V) | | | 53.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 53.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 3 987.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 17.00 | | | 17.00 |
HH Total exceptional expenses (VIII) | 17.00 | | | 17.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -17.00 | | | -17.00 |
HK Income tax | 598.00 | 1 152.00 | | 598.00 |
HL TOTAL REVENUE (I + III + V + VII) | 26 849.00 | 35 903.00 | | 26 849.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 23 477.00 | 24 785.00 | | 23 477.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 3 372.00 | 11 118.00 | | 3 372.00 |
