| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AR Technical installations, industrial equipment and tools | 2 743.00 | 1 448.00 | 1 296.00 | 2 743.00 |
BJ TOTAL (I) | 2 743.00 | 1 448.00 | 1 296.00 | 2 743.00 |
BT Goods | 3 375.00 | | 3 375.00 | 3 375.00 |
BX Customers and related accounts | 43 538.00 | | 43 538.00 | 43 538.00 |
BZ Other receivables | 1 966.00 | | 1 966.00 | 1 966.00 |
CF Cash and cash equivalents | 28 712.00 | | 28 712.00 | 28 712.00 |
CH Prepaid expenses | 1 223.00 | | 1 223.00 | 1 223.00 |
CJ TOTAL (II) | 78 815.00 | | 78 815.00 | 78 815.00 |
CO Grand total (0 to V) | 81 558.00 | 1 448.00 | 80 110.00 | 81 558.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 13 000.00 | 13 000.00 | | 13 000.00 |
DD Legal reserve (1) | 1 300.00 | 1 300.00 | | 1 300.00 |
DG Other reserves | 2 000.00 | 2 000.00 | | 2 000.00 |
DH Retained earnings | 23 628.00 | 17 788.00 | | 23 628.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 5 964.00 | 5 840.00 | | 5 964.00 |
DL TOTAL (I) | 45 892.00 | 39 928.00 | | 45 892.00 |
DV Miscellaneous Loans and Financial Debts (4) | 11 982.00 | 8 607.00 | | 11 982.00 |
DX Trade payables and related accounts | 583.00 | 2 143.00 | | 583.00 |
DY Tax and social security liabilities | 21 653.00 | 11 331.00 | | 21 653.00 |
EC TOTAL (IV) | 34 218.00 | 22 082.00 | | 34 218.00 |
EE Grand total (I to V) | 80 110.00 | 62 010.00 | | 80 110.00 |
EG Accrued income and payables due within one year | 34 218.00 | 22 082.00 | | 34 218.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | | | 121 194.00 | |
FG Production sold - services | | | 43 930.00 | |
FJ Net sales | | | 165 124.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 25.00 | |
FQ Other income | | | 76.00 | |
FR Total operating income (I) | | | 165 226.00 | |
FS Purchases of goods (including customs duties) | | | 98 000.00 | |
FT Inventory change (goods) | | | 3 250.00 | |
FW Other purchases and external expenses | | | 18 741.00 | |
FX Taxes, duties, and similar payments | | | 1 219.00 | |
FY Salaries and Wages | | | 28 054.00 | |
FZ Social Security Contributions | | | 9 151.00 | |
GB Operating Expenses - Provisions | | | 218.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 158 633.00 | |
GG - OPERATING RESULT (I - II) | | | 6 593.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 6 593.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HD Total exceptional income (VII) | 102.00 | | | 102.00 |
HH Total exceptional expenses (VIII) | | 150.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | 102.00 | -150.00 | | 102.00 |
HK Income tax | 731.00 | 822.00 | | 731.00 |
HL TOTAL REVENUE (I + III + V + VII) | 165 328.00 | 162 127.00 | | 165 328.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 159 364.00 | 156 287.00 | | 159 364.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 5 964.00 | 5 840.00 | | 5 964.00 |
