| |
| 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 | 558.00 | 83.00 | 475.00 | 558.00 |
BJ TOTAL (I) | 558.00 | 83.00 | 475.00 | 558.00 |
BL Raw materials, supplies | 650.00 | | 650.00 | 650.00 |
BX Customers and related accounts | 335.00 | | 335.00 | 335.00 |
BZ Other receivables | 783.00 | | 783.00 | 783.00 |
CF Cash and cash equivalents | 39 485.00 | | 39 485.00 | 39 485.00 |
CH Prepaid expenses | 6.00 | | 6.00 | 6.00 |
CJ TOTAL (II) | 41 260.00 | | 41 260.00 | 41 260.00 |
CO Grand total (0 to V) | 41 818.00 | 83.00 | 41 734.00 | 41 818.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | | | 1 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 25 846.00 | | | 25 846.00 |
DL TOTAL (I) | 26 846.00 | | | 26 846.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 082.00 | | | 1 082.00 |
DX Trade payables and related accounts | 3 842.00 | | | 3 842.00 |
DY Tax and social security liabilities | 9 629.00 | | | 9 629.00 |
EA Other liabilities | 335.00 | | | 335.00 |
EC TOTAL (IV) | 14 889.00 | | | 14 889.00 |
EE Grand total (I to V) | 41 734.00 | | | 41 734.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | | | 129 733.00 | |
FJ Net sales | | | 129 733.00 | |
FQ Other income | | | 2.00 | |
FR Total operating income (I) | | | 129 734.00 | |
FU Purchases of raw materials and other supplies | | | 46 894.00 | |
FV Inventory change (raw materials and supplies) | | | -650.00 | |
FW Other purchases and external expenses | | | 12 988.00 | |
FX Taxes, duties, and similar payments | | | 912.00 | |
FY Salaries and Wages | | | 31 064.00 | |
FZ Social Security Contributions | | | 8 217.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 83.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 99 509.00 | |
GG - OPERATING RESULT (I - II) | | | 30 226.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 30 226.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 4 380.00 | | | 4 380.00 |
HL TOTAL REVENUE (I + III + V + VII) | 129 734.00 | | | 129 734.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 103 889.00 | | | 103 889.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 25 846.00 | | | 25 846.00 |
