| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 1 454.00 | 1 454.00 | | 1 454.00 |
BH Other financial assets | 30.00 | | 30.00 | 30.00 |
BJ TOTAL (I) | 1 484.00 | 1 454.00 | 30.00 | 1 484.00 |
BL Raw materials, supplies | 686.00 | | 686.00 | 686.00 |
BX Customers and related accounts | 2 400.00 | | 2 400.00 | 2 400.00 |
BZ Other receivables | 3 000.00 | | 3 000.00 | 3 000.00 |
CF Cash and cash equivalents | 60 852.00 | | 60 852.00 | 60 852.00 |
CH Prepaid expenses | 2 167.00 | | 2 167.00 | 2 167.00 |
CJ TOTAL (II) | 69 106.00 | | 69 106.00 | 69 106.00 |
CO Grand total (0 to V) | 70 590.00 | 1 454.00 | 69 136.00 | 70 590.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 20 000.00 | 20 000.00 | | 20 000.00 |
DD Legal reserve (1) | 2 000.00 | 2 000.00 | | 2 000.00 |
DH Retained earnings | 22 633.00 | 1 879.00 | | 22 633.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 6 590.00 | 20 754.00 | | 6 590.00 |
DL TOTAL (I) | 51 223.00 | 44 633.00 | | 51 223.00 |
DV Miscellaneous Loans and Financial Debts (4) | 8 786.00 | 3 474.00 | | 8 786.00 |
DX Trade payables and related accounts | 2 211.00 | 2 492.00 | | 2 211.00 |
DY Tax and social security liabilities | 6 070.00 | 8 193.00 | | 6 070.00 |
EB Prepaid income (2) | 846.00 | 906.00 | | 846.00 |
EC TOTAL (IV) | 17 913.00 | 15 066.00 | | 17 913.00 |
EE Grand total (I to V) | 69 136.00 | 59 699.00 | | 69 136.00 |
EG Accrued income and payables due within one year | 17 913.00 | 15 066.00 | | 17 913.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | | 43 664.00 | |
FJ Net sales | | | 43 664.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | | |
FQ Other income | | | 2.00 | |
FR Total operating income (I) | | | 43 665.00 | |
FU Purchases of raw materials and other supplies | | | 8 275.00 | |
FV Inventory change (raw materials and supplies) | | | | |
FW Other purchases and external expenses | | | 6 441.00 | |
FX Taxes, duties, and similar payments | | | 2 746.00 | |
FY Salaries and Wages | | | 12 000.00 | |
FZ Social Security Contributions | | | 6 621.00 | |
GE Other Expenses | | | 13.00 | |
GF Total Operating Expenses (II) | | | 36 096.00 | |
GG - OPERATING RESULT (I - II) | | | 7 569.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 7 569.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 979.00 | 3 662.00 | | 979.00 |
HL TOTAL REVENUE (I + III + V + VII) | 43 665.00 | 57 434.00 | | 43 665.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 37 075.00 | 36 680.00 | | 37 075.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 6 590.00 | 20 754.00 | | 6 590.00 |
