| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | | | 13 361.00 | |
BF Loans | | | | |
BH Other financial assets | | | 2 492.00 | |
BJ TOTAL (I) | | | 15 854.00 | |
BT Goods | | | 1 275.00 | |
BZ Other receivables | | | 4 515.00 | |
CF Cash and cash equivalents | | | 1 683.00 | |
CH Prepaid expenses | | | 926.00 | |
CJ TOTAL (II) | | | 8 398.00 | |
CO Grand total (0 to V) | | | 24 252.00 | |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 000.00 | 2 000.00 | | 2 000.00 |
DD Legal reserve (1) | 200.00 | 200.00 | | 200.00 |
DG Other reserves | 6 841.00 | 11 624.00 | | 6 841.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 2 568.00 | 4 667.00 | | 2 568.00 |
DL TOTAL (I) | 11 610.00 | 18 491.00 | | 11 610.00 |
DU Loans and Debts from Credit Institutions (3) | 924.00 | 900.00 | | 924.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 364.00 | 313.00 | | 1 364.00 |
DX Trade payables and related accounts | 2 967.00 | 4 235.00 | | 2 967.00 |
DY Tax and social security liabilities | 7 386.00 | 9 785.00 | | 7 386.00 |
EA Other liabilities | | 5 000.00 | | |
EC TOTAL (IV) | 12 642.00 | 20 232.00 | | 12 642.00 |
EE Grand total (I to V) | 24 252.00 | 38 724.00 | | 24 252.00 |
EG Accrued income and payables due within one year | 12 642.00 | 20 232.00 | | 12 642.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 213.00 | | | 213.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | | | 5 031.00 | |
FD Production sold - goods | | | 53 843.00 | |
FJ Net sales | | | 58 874.00 | |
FO Operating subsidies | | | 800.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | | |
FQ Other income | | | 18.00 | |
FR Total operating income (I) | | | 59 693.00 | |
FS Purchases of goods (including customs duties) | | | 3 986.00 | |
FU Purchases of raw materials and other supplies | | | 1 979.00 | |
FW Other purchases and external expenses | | | 22 421.00 | |
FX Taxes, duties, and similar payments | | | 1 338.00 | |
FY Salaries and Wages | | | 18 682.00 | |
FZ Social Security Contributions | | | 4 441.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 3 562.00 | |
GE Other Expenses | | | 460.00 | |
GF Total Operating Expenses (II) | | | 56 870.00 | |
GG - OPERATING RESULT (I - II) | | | 2 822.00 | |
GR Interest and similar expenses | | | 170.00 | |
GU Total financial expenses (VI) | | | 170.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -170.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 2 652.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HD Total exceptional income (VII) | | 1 717.00 | | |
HH Total exceptional expenses (VIII) | | 17.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | 1 700.00 | | |
HK Income tax | 84.00 | -317.00 | | 84.00 |
HL TOTAL REVENUE (I + III + V + VII) | 59 693.00 | 61 623.00 | | 59 693.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 57 124.00 | 56 956.00 | | 57 124.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 2 568.00 | 4 667.00 | | 2 568.00 |
