| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 2 300.00 | 2 300.00 | | 2 300.00 |
BJ TOTAL (I) | 2 300.00 | 2 300.00 | | 2 300.00 |
BT Goods | 5.00 | | 5.00 | 5.00 |
BX Customers and related accounts | 1 666.00 | | 1 666.00 | 1 666.00 |
BZ Other receivables | 2.00 | | 2.00 | 2.00 |
CF Cash and cash equivalents | 4 498.00 | | 4 498.00 | 4 498.00 |
CH Prepaid expenses | 179.00 | | 179.00 | 179.00 |
CJ TOTAL (II) | 6 350.00 | | 6 350.00 | 6 350.00 |
CO Grand total (0 to V) | 8 650.00 | 2 300.00 | 6 350.00 | 8 650.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 5 000.00 | 5 000.00 | | 5 000.00 |
DH Retained earnings | -4 756.00 | -734.00 | | -4 756.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 5 021.00 | -4 022.00 | | 5 021.00 |
DL TOTAL (I) | 5 265.00 | 244.00 | | 5 265.00 |
DX Trade payables and related accounts | 113.00 | 5 986.00 | | 113.00 |
DY Tax and social security liabilities | 972.00 | 1 702.00 | | 972.00 |
EC TOTAL (IV) | 1 085.00 | 7 688.00 | | 1 085.00 |
EE Grand total (I to V) | 6 350.00 | 7 932.00 | | 6 350.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 13 828.00 | | 13 828.00 | 13 828.00 |
FG Production sold - services | 19 311.00 | | 19 311.00 | 19 311.00 |
FJ Net sales | 33 139.00 | | 33 139.00 | 33 139.00 |
FQ Other income | | | 230.00 | |
FR Total operating income (I) | | | 33 369.00 | |
FS Purchases of goods (including customs duties) | | | 14 473.00 | |
FT Inventory change (goods) | | | 59.00 | |
FW Other purchases and external expenses | | | 11 906.00 | |
FX Taxes, duties, and similar payments | | | 431.00 | |
FY Salaries and Wages | | | 866.00 | |
FZ Social Security Contributions | | | 902.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 28 638.00 | |
GG - OPERATING RESULT (I - II) | | | 4 731.00 | |
GL Other interest and similar income | | | 17.00 | |
GP Total financial income (V) | | | 17.00 | |
GR Interest and similar expenses | | | | |
GU Total financial expenses (VI) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | 17.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 4 748.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | -273.00 | | | -273.00 |
HH Total exceptional expenses (VIII) | -273.00 | | | -273.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 273.00 | | | 273.00 |
HL TOTAL REVENUE (I + III + V + VII) | 33 386.00 | 31 346.00 | | 33 386.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 28 365.00 | 35 368.00 | | 28 365.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 5 021.00 | -4 022.00 | | 5 021.00 |
