| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BH Other financial assets | 3 350.00 | | 3 350.00 | 3 350.00 |
BJ TOTAL (I) | 3 350.00 | | 3 350.00 | 3 350.00 |
BV Advances and down payments on orders | 1 986.00 | | 1 986.00 | 1 986.00 |
BX Customers and related accounts | | | | |
BZ Other receivables | 7 182.00 | | 7 182.00 | 7 182.00 |
CF Cash and cash equivalents | 3 240.00 | | 3 240.00 | 3 240.00 |
CJ TOTAL (II) | 12 408.00 | | 12 408.00 | 12 408.00 |
CO Grand total (0 to V) | 15 758.00 | | 15 758.00 | 15 758.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 100.00 | 100.00 | | 100.00 |
DD Legal reserve (1) | 10.00 | 10.00 | | 10.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 15 336.00 | 7 612.00 | | 15 336.00 |
DL TOTAL (I) | 15 446.00 | 7 722.00 | | 15 446.00 |
DX Trade payables and related accounts | 263.00 | 240.00 | | 263.00 |
DY Tax and social security liabilities | 48.00 | 1 983.00 | | 48.00 |
EC TOTAL (IV) | 311.00 | 2 223.00 | | 311.00 |
EE Grand total (I to V) | 15 758.00 | 9 944.00 | | 15 758.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 61 881.00 | | 61 881.00 | 61 881.00 |
FJ Net sales | 61 881.00 | | 61 881.00 | 61 881.00 |
FR Total operating income (I) | | | 61 881.00 | |
FW Other purchases and external expenses | | | 40 981.00 | |
FX Taxes, duties, and similar payments | | | 959.00 | |
FY Salaries and Wages | | | 2 997.00 | |
FZ Social Security Contributions | | | 1 373.00 | |
GE Other Expenses | | | 19.00 | |
GF Total Operating Expenses (II) | | | 46 330.00 | |
GG - OPERATING RESULT (I - II) | | | 15 551.00 | |
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) | | | 15 551.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | | 2 139.00 | | |
HD Total exceptional income (VII) | | 2 139.00 | | |
HE Exceptional expenses on management operations | 215.00 | 315.00 | | 215.00 |
HH Total exceptional expenses (VIII) | 215.00 | 315.00 | | 215.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -215.00 | 1 824.00 | | -215.00 |
HL TOTAL REVENUE (I + III + V + VII) | 61 881.00 | 60 248.00 | | 61 881.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 46 545.00 | 52 637.00 | | 46 545.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 15 336.00 | 7 612.00 | | 15 336.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8B Suppliers and Related Accounts | 263.00 | | | 263.00 |
VQ Other Taxes, Duties, and Similar Debts | 48.00 | | | 48.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 10 532.00 | 7 182.00 | | 10 532.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 311.00 | | | 311.00 |
