| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 336.00 | 71.00 | 265.00 | 336.00 |
AT Other tangible assets | 778.00 | 177.00 | 601.00 | 778.00 |
BF Loans | 72.00 | | 72.00 | 72.00 |
BJ TOTAL (I) | 1 182.00 | 248.00 | 938.00 | 1 182.00 |
BV Advances and down payments on orders | 600.00 | | 600.00 | 600.00 |
BX Customers and related accounts | 11 863.00 | 1 861.00 | 10 002.00 | 11 863.00 |
BZ Other receivables | 1 090.00 | | 1 090.00 | 1 090.00 |
CF Cash and cash equivalents | 829.00 | | 829.00 | 829.00 |
CJ TOTAL (II) | 14 382.00 | 1 861.00 | 12 521.00 | 14 382.00 |
CO Grand total (0 to V) | 15 568.00 | 2 109.00 | 13 459.00 | 15 568.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | | | 10 000.00 |
DD Legal reserve (1) | 1 000.00 | | | 1 000.00 |
DH Retained earnings | -1 857.00 | | | -1 857.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -380.00 | | | -380.00 |
DL TOTAL (I) | 8 763.00 | | | 8 763.00 |
DY Tax and social security liabilities | 3 090.00 | | | 3 090.00 |
EA Other liabilities | 1 606.00 | | | 1 606.00 |
EC TOTAL (IV) | 4 696.00 | | | 4 696.00 |
EE Grand total (I to V) | 13 459.00 | | | 13 459.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 700.00 | | 700.00 | 700.00 |
FJ Net sales | 700.00 | | 700.00 | 700.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 1 476.00 | |
FR Total operating income (I) | | | 2 176.00 | |
FU Purchases of raw materials and other supplies | | | 312.00 | |
FW Other purchases and external expenses | | | 2 113.00 | |
FX Taxes, duties, and similar payments | | | 75.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 183.00 | |
GF Total Operating Expenses (II) | | | 2 683.00 | |
GG - OPERATING RESULT (I - II) | | | -507.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -507.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 128.00 | | | 128.00 |
HD Total exceptional income (VII) | 128.00 | | | 128.00 |
HE Exceptional expenses on management operations | 1.00 | | | 1.00 |
HH Total exceptional expenses (VIII) | 1.00 | | | 1.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 127.00 | | | 127.00 |
HL TOTAL REVENUE (I + III + V + VII) | 2 684.00 | | | 2 684.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 2 304.00 | | | 2 304.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -380.00 | | | -380.00 |