| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 1 645.00 | 415.00 | 1 230.00 | 1 645.00 |
BH Other financial assets | 108.00 | | 108.00 | 108.00 |
BJ TOTAL (I) | 1 753.00 | 415.00 | 1 338.00 | 1 753.00 |
BX Customers and related accounts | 2 840.00 | | 2 840.00 | 2 840.00 |
CF Cash and cash equivalents | 14 323.00 | | 14 323.00 | 14 323.00 |
CH Prepaid expenses | 14.00 | | 14.00 | 14.00 |
CJ TOTAL (II) | 17 175.00 | | 17 175.00 | 17 175.00 |
CO Grand total (0 to V) | 18 927.00 | 415.00 | 18 512.00 | 18 927.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 500.00 | 1 500.00 | | 1 500.00 |
DD Legal reserve (1) | 150.00 | 150.00 | | 150.00 |
DH Retained earnings | 13 645.00 | 8 178.00 | | 13 645.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 1 504.00 | 5 468.00 | | 1 504.00 |
DL TOTAL (I) | 16 799.00 | 15 295.00 | | 16 799.00 |
DV Miscellaneous Loans and Financial Debts (4) | 84.00 | 331.00 | | 84.00 |
DY Tax and social security liabilities | 1 629.00 | 1 658.00 | | 1 629.00 |
EC TOTAL (IV) | 1 714.00 | 1 992.00 | | 1 714.00 |
EE Grand total (I to V) | 18 513.00 | 17 287.00 | | 18 513.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 37 829.00 | | 37 829.00 | 37 829.00 |
FJ Net sales | 37 829.00 | | 37 829.00 | 37 829.00 |
FR Total operating income (I) | | | 37 829.00 | |
FW Other purchases and external expenses | | | 15 635.00 | |
FX Taxes, duties, and similar payments | | | 76.00 | |
FY Salaries and Wages | | | 18 000.00 | |
FZ Social Security Contributions | | | 1 927.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 415.00 | |
GF Total Operating Expenses (II) | | | 36 053.00 | |
GG - OPERATING RESULT (I - II) | | | 1 776.00 | |
GS Negative differences of foreign exchange | | | | |
GU Total financial expenses (VI) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 1 776.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 1.00 | | | 1.00 |
HD Total exceptional income (VII) | 1.00 | | | 1.00 |
HE Exceptional expenses on management operations | 6.00 | | | 6.00 |
HH Total exceptional expenses (VIII) | 6.00 | | | 6.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -5.00 | | | -5.00 |
HK Income tax | 267.00 | 965.00 | | 267.00 |
HL TOTAL REVENUE (I + III + V + VII) | 37 830.00 | 32 325.00 | | 37 830.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 36 326.00 | 26 858.00 | | 36 326.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 1 504.00 | 5 468.00 | | 1 504.00 |
