| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 9 797.00 | 9 797.00 | | 9 797.00 |
BH Other financial assets | 2 425.00 | | 2 425.00 | 2 425.00 |
BJ TOTAL (I) | 12 222.00 | 9 797.00 | 2 425.00 | 12 222.00 |
BT Goods | 2 582.00 | | 2 582.00 | 2 582.00 |
BZ Other receivables | 872.00 | | 872.00 | 872.00 |
CD Marketable securities | 25 234.00 | | 25 234.00 | 25 234.00 |
CF Cash and cash equivalents | 25 978.00 | | 25 978.00 | 25 978.00 |
CH Prepaid expenses | 430.00 | | 430.00 | 430.00 |
CJ TOTAL (II) | 55 096.00 | | 55 096.00 | 55 096.00 |
CO Grand total (0 to V) | 67 318.00 | 9 797.00 | 57 521.00 | 67 318.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 622.00 | 7 622.00 | | 7 622.00 |
DD Legal reserve (1) | 762.00 | 762.00 | | 762.00 |
DH Retained earnings | 34 781.00 | 28 580.00 | | 34 781.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 154.00 | 6 201.00 | | 154.00 |
DL TOTAL (I) | 43 320.00 | 43 166.00 | | 43 320.00 |
DV Miscellaneous Loans and Financial Debts (4) | 2 290.00 | 6 212.00 | | 2 290.00 |
DX Trade payables and related accounts | 10 056.00 | 12 655.00 | | 10 056.00 |
DY Tax and social security liabilities | 1 856.00 | 2 834.00 | | 1 856.00 |
EC TOTAL (IV) | 14 201.00 | 21 700.00 | | 14 201.00 |
EE Grand total (I to V) | 57 521.00 | 64 866.00 | | 57 521.00 |
EI Including equity loans | 2 290.00 | | | 2 290.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 81 517.00 | | 81 517.00 | 81 517.00 |
FD Production sold - goods | 11 200.00 | | 11 200.00 | 11 200.00 |
FJ Net sales | 92 717.00 | | 92 717.00 | 92 717.00 |
FQ Other income | | | 13.00 | |
FR Total operating income (I) | | | 92 730.00 | |
FS Purchases of goods (including customs duties) | | | 50 769.00 | |
FT Inventory change (goods) | | | 864.00 | |
FU Purchases of raw materials and other supplies | | | 3 166.00 | |
FW Other purchases and external expenses | | | 24 035.00 | |
FX Taxes, duties, and similar payments | | | 1 229.00 | |
FY Salaries and Wages | | | 8 118.00 | |
FZ Social Security Contributions | | | 4 196.00 | |
GA Operating Expenses - Depreciation and Amortization | | | | |
GE Other Expenses | | | 763.00 | |
GF Total Operating Expenses (II) | | | 93 140.00 | |
GG - OPERATING RESULT (I - II) | | | -410.00 | |
GO Net income from sales of marketable securities | | | 565.00 | |
GP Total financial income (V) | | | 565.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 565.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 154.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 93 295.00 | 117 540.00 | | 93 295.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 93 140.00 | 111 339.00 | | 93 140.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 154.00 | 6 201.00 | | 154.00 |
