| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 3 359.00 | 3 359.00 | | 3 359.00 |
AJ Other Intangible Assets | 30 000.00 | | 30 000.00 | 30 000.00 |
AR Technical installations, industrial equipment and tools | 13 100.00 | 8 240.00 | 4 860.00 | 13 100.00 |
AT Other tangible assets | 17 500.00 | 17 500.00 | | 17 500.00 |
BH Other financial assets | 2 166.00 | | 2 166.00 | 2 166.00 |
BJ TOTAL (I) | 66 125.00 | 29 099.00 | 37 026.00 | 66 125.00 |
CF Cash and cash equivalents | 45 919.00 | | 45 919.00 | 45 919.00 |
CJ TOTAL (II) | 45 919.00 | | 45 919.00 | 45 919.00 |
CO Grand total (0 to V) | 112 044.00 | 29 099.00 | 82 945.00 | 112 044.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | 10 000.00 | | 10 000.00 |
DH Retained earnings | 37 197.00 | 26 846.00 | | 37 197.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 9 666.00 | 10 351.00 | | 9 666.00 |
DL TOTAL (I) | 56 863.00 | 47 197.00 | | 56 863.00 |
DV Miscellaneous Loans and Financial Debts (4) | 17 008.00 | 37 008.00 | | 17 008.00 |
DX Trade payables and related accounts | 1 048.00 | 2 752.00 | | 1 048.00 |
DY Tax and social security liabilities | 8 026.00 | 7 200.00 | | 8 026.00 |
EC TOTAL (IV) | 26 082.00 | 46 959.00 | | 26 082.00 |
EE Grand total (I to V) | 82 945.00 | 94 156.00 | | 82 945.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 78 365.00 | | 78 365.00 | 78 365.00 |
FJ Net sales | 78 365.00 | | 78 365.00 | 78 365.00 |
FR Total operating income (I) | | | 78 365.00 | |
FW Other purchases and external expenses | | | 34 635.00 | |
FX Taxes, duties, and similar payments | | | 1 054.00 | |
FY Salaries and Wages | | | 26 686.00 | |
FZ Social Security Contributions | | | 1 006.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 915.00 | |
GD Operating Expenses - Contingencies and Expenses: Provisions | | | | |
GF Total Operating Expenses (II) | | | 65 296.00 | |
GG - OPERATING RESULT (I - II) | | | 13 069.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 13 069.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 56.00 | | | 56.00 |
HF Exceptional expenses on capital transactions | 78.00 | | | 78.00 |
HH Total exceptional expenses (VIII) | 134.00 | | | 134.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -134.00 | | | -134.00 |
HK Income tax | 3 269.00 | | | 3 269.00 |
HL TOTAL REVENUE (I + III + V + VII) | 78 365.00 | 72 419.00 | | 78 365.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 68 699.00 | 62 068.00 | | 68 699.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 9 666.00 | 10 351.00 | | 9 666.00 |
