| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 640.00 | 640.00 | | 640.00 |
AR Technical installations, industrial equipment and tools | 3 621.00 | 2 895.00 | 726.00 | 3 621.00 |
AT Other tangible assets | 900.00 | 900.00 | | 900.00 |
BJ TOTAL (I) | 5 212.00 | 4 435.00 | 777.00 | 5 212.00 |
CF Cash and cash equivalents | | | 2 213.00 | |
CJ TOTAL (II) | | | 2 213.00 | |
CO Grand total (0 to V) | | | 2 990.00 | |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 18 906.00 | 19 466.00 | | 18 906.00 |
DH Retained earnings | -17 329.00 | -18 829.00 | | -17 329.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 1 413.00 | 1 500.00 | | 1 413.00 |
DL TOTAL (I) | 2 990.00 | 2 137.00 | | 2 990.00 |
EE Grand total (I to V) | 2 990.00 | 2 137.00 | | 2 990.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FJ Net sales | | | 7 756.00 | |
FR Total operating income (I) | | | 7 756.00 | |
FU Purchases of raw materials and other supplies | | | 5 153.00 | |
FX Taxes, duties, and similar payments | | | 270.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 341.00 | |
GD Operating Expenses - Contingencies and Expenses: Provisions | | | 400.00 | |
GE Other Expenses | | | 400.00 | |
GF Total Operating Expenses (II) | | | 6 164.00 | |
GG - OPERATING RESULT (I - II) | | | 1 592.00 | |
GL Other interest and similar income | | | 213.00 | |
GP Total financial income (V) | | | 213.00 | |
GU Total financial expenses (VI) | | | 8.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 213.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 1 805.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 35.00 | 14.00 | | 35.00 |
HD Total exceptional income (VII) | 35.00 | 14.00 | | 35.00 |
HH Total exceptional expenses (VIII) | 35.00 | 14.00 | | 35.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 35.00 | 14.00 | | 35.00 |
HK Income tax | 1 413.00 | 1 500.00 | | 1 413.00 |
HL TOTAL REVENUE (I + III + V + VII) | 7 791.00 | 7 280.00 | | 7 791.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 6 378.00 | 5 779.00 | | 6 378.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 1 413.00 | 1 500.00 | | 1 413.00 |