| |
| 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 | 1 890.00 | | 1 890.00 | 1 890.00 |
AT Other tangible assets | | 607.00 | -607.00 | |
BJ TOTAL (I) | 1 890.00 | 607.00 | 1 282.00 | 1 890.00 |
BX Customers and related accounts | 1 308.00 | | 1 308.00 | 1 308.00 |
BZ Other receivables | 3 581.00 | | 3 581.00 | 3 581.00 |
CF Cash and cash equivalents | 1 387.00 | | 1 387.00 | 1 387.00 |
CJ TOTAL (II) | 6 277.00 | | 6 277.00 | 6 277.00 |
CO Grand total (0 to V) | 8 166.00 | 607.00 | 7 559.00 | 8 166.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 100.00 | 100.00 | | 100.00 |
DH Retained earnings | -6 130.00 | -4 173.00 | | -6 130.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 220.00 | -1 957.00 | | 220.00 |
DL TOTAL (I) | -5 809.00 | -6 030.00 | | -5 809.00 |
DV Miscellaneous Loans and Financial Debts (4) | 2 273.00 | 2 205.00 | | 2 273.00 |
DW Advances and down payments received on current orders | | 665.00 | | |
DX Trade payables and related accounts | 3 405.00 | 168.00 | | 3 405.00 |
DY Tax and social security liabilities | 7 655.00 | 10 506.00 | | 7 655.00 |
EA Other liabilities | 35.00 | | | 35.00 |
EC TOTAL (IV) | 13 368.00 | 13 545.00 | | 13 368.00 |
EE Grand total (I to V) | 7 559.00 | 7 515.00 | | 7 559.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | | | | |
FG Production sold - services | 20 182.00 | | 20 182.00 | 20 182.00 |
FJ Net sales | 20 182.00 | | 20 182.00 | 20 182.00 |
FR Total operating income (I) | | | 20 182.00 | |
FV Inventory change (raw materials and supplies) | | | | |
FW Other purchases and external expenses | | | 6 055.00 | |
FX Taxes, duties, and similar payments | | | 305.00 | |
FY Salaries and Wages | | | 8 049.00 | |
FZ Social Security Contributions | | | 5 376.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 196.00 | |
GF Total Operating Expenses (II) | | | 19 980.00 | |
GG - OPERATING RESULT (I - II) | | | 201.00 | |
GR Interest and similar expenses | | | | |
GU Total financial expenses (VI) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 201.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 18.00 | | | 18.00 |
HD Total exceptional income (VII) | 19.00 | | | 19.00 |
HF Exceptional expenses on capital transactions | | 15.00 | | |
HH Total exceptional expenses (VIII) | | 15.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | 19.00 | -15.00 | | 19.00 |
HL TOTAL REVENUE (I + III + V + VII) | 20 201.00 | 25 199.00 | | 20 201.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 19 980.00 | 27 157.00 | | 19 980.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 221.00 | -1 957.00 | | 221.00 |
