| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BL Raw materials, supplies | 1 504.00 | | 1 504.00 | 1 504.00 |
BX Customers and related accounts | 4 145.00 | | 4 145.00 | 4 145.00 |
BZ Other receivables | 2 723.00 | | 2 723.00 | 2 723.00 |
CF Cash and cash equivalents | 2 130.00 | | 2 130.00 | 2 130.00 |
CJ TOTAL (II) | 10 502.00 | | 10 502.00 | 10 502.00 |
CO Grand total (0 to V) | 10 502.00 | | 10 502.00 | 10 502.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 3 000.00 | 3 000.00 | | 3 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 3 932.00 | 1 260.00 | | 3 932.00 |
DL TOTAL (I) | 6 932.00 | 4 260.00 | | 6 932.00 |
DU Loans and Debts from Credit Institutions (3) | | 922.00 | | |
DX Trade payables and related accounts | 1 564.00 | 1 269.00 | | 1 564.00 |
DY Tax and social security liabilities | 2 006.00 | 207.00 | | 2 006.00 |
EC TOTAL (IV) | 3 570.00 | 2 398.00 | | 3 570.00 |
EE Grand total (I to V) | 10 502.00 | 6 658.00 | | 10 502.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | 11.00 | | 11.00 | 11.00 |
FG Production sold - services | 54 613.00 | | 54 613.00 | 54 613.00 |
FJ Net sales | 54 624.00 | | 54 624.00 | 54 624.00 |
FQ Other income | | | | |
FR Total operating income (I) | | | 54 624.00 | |
FS Purchases of goods (including customs duties) | | | | |
FU Purchases of raw materials and other supplies | | | 21 702.00 | |
FV Inventory change (raw materials and supplies) | | | -1 504.00 | |
FW Other purchases and external expenses | | | 15 241.00 | |
FX Taxes, duties, and similar payments | | | 499.00 | |
FY Salaries and Wages | | | 9 600.00 | |
FZ Social Security Contributions | | | 4 792.00 | |
GE Other Expenses | | | 3.00 | |
GF Total Operating Expenses (II) | | | 50 333.00 | |
GG - OPERATING RESULT (I - II) | | | 4 291.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 4 291.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 170.00 | | | 170.00 |
HH Total exceptional expenses (VIII) | 170.00 | | | 170.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -170.00 | | | -170.00 |
HK Income tax | 189.00 | | | 189.00 |
HL TOTAL REVENUE (I + III + V + VII) | 54 624.00 | 28 394.00 | | 54 624.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 50 692.00 | 27 133.00 | | 50 692.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 3 932.00 | 1 260.00 | | 3 932.00 |
