| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 2 000.00 | | 2 000.00 | 2 000.00 |
AR Technical installations, industrial equipment and tools | 6 755.00 | 1 504.00 | 5 251.00 | 6 755.00 |
AT Other tangible assets | 13 783.00 | 2 540.00 | 11 243.00 | 13 783.00 |
BJ TOTAL (I) | 22 538.00 | 4 044.00 | 18 494.00 | 22 538.00 |
BT Goods | 974.00 | | 974.00 | 974.00 |
BZ Other receivables | 2 327.00 | | 2 327.00 | 2 327.00 |
CF Cash and cash equivalents | 17 676.00 | | 17 676.00 | 17 676.00 |
CJ TOTAL (II) | 20 977.00 | | 20 977.00 | 20 977.00 |
CO Grand total (0 to V) | 43 516.00 | 4 044.00 | 39 472.00 | 43 516.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | | | 1 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 5 381.00 | | | 5 381.00 |
DL TOTAL (I) | 6 381.00 | | | 6 381.00 |
DV Miscellaneous Loans and Financial Debts (4) | 9 235.00 | | | 9 235.00 |
DX Trade payables and related accounts | 1 359.00 | | | 1 359.00 |
DY Tax and social security liabilities | 11 996.00 | | | 11 996.00 |
EA Other liabilities | 10 500.00 | | | 10 500.00 |
EC TOTAL (IV) | 33 090.00 | | | 33 090.00 |
EE Grand total (I to V) | 39 472.00 | | | 39 472.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 93 065.00 | | 93 065.00 | 93 065.00 |
FJ Net sales | 93 065.00 | | 93 065.00 | 93 065.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 1 661.00 | |
FQ Other income | | | 2.00 | |
FR Total operating income (I) | | | 94 728.00 | |
FS Purchases of goods (including customs duties) | | | 33 118.00 | |
FT Inventory change (goods) | | | -974.00 | |
FW Other purchases and external expenses | | | 24 201.00 | |
FX Taxes, duties, and similar payments | | | 907.00 | |
FY Salaries and Wages | | | 21 032.00 | |
FZ Social Security Contributions | | | 3 970.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 5 153.00 | |
GE Other Expenses | | | 356.00 | |
GF Total Operating Expenses (II) | | | 87 763.00 | |
GG - OPERATING RESULT (I - II) | | | 6 965.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 6 965.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 8 100.00 | | | 8 100.00 |
HD Total exceptional income (VII) | 8 100.00 | | | 8 100.00 |
HE Exceptional expenses on management operations | 154.00 | | | 154.00 |
HF Exceptional expenses on capital transactions | 8 641.00 | | | 8 641.00 |
HH Total exceptional expenses (VIII) | 8 795.00 | | | 8 795.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -695.00 | | | -695.00 |
HK Income tax | 889.00 | | | 889.00 |
HL TOTAL REVENUE (I + III + V + VII) | 102 828.00 | | | 102 828.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 97 447.00 | | | 97 447.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 5 381.00 | | | 5 381.00 |
