| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 1 757.00 | 1 757.00 | | 1 757.00 |
BJ TOTAL (I) | 21 757.00 | 1 757.00 | 20 000.00 | 21 757.00 |
BX Customers and related accounts | 9 425.00 | | 9 425.00 | 9 425.00 |
BZ Other receivables | 428.00 | | 428.00 | 428.00 |
CF Cash and cash equivalents | 25 485.00 | | 25 485.00 | 25 485.00 |
CJ TOTAL (II) | 35 338.00 | | 35 338.00 | 35 338.00 |
CO Grand total (0 to V) | 57 095.00 | 1 757.00 | 55 338.00 | 57 095.00 |
CU Other investments | 20 000.00 | | 20 000.00 | 20 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 500.00 | 500.00 | | 500.00 |
DD Legal reserve (1) | 8 339.00 | 8 339.00 | | 8 339.00 |
DH Retained earnings | 14 450.00 | 11 686.00 | | 14 450.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 5 726.00 | 2 764.00 | | 5 726.00 |
DL TOTAL (I) | 29 016.00 | 23 290.00 | | 29 016.00 |
DV Miscellaneous Loans and Financial Debts (4) | 16 490.00 | 15 271.00 | | 16 490.00 |
DX Trade payables and related accounts | 1 531.00 | 1 484.00 | | 1 531.00 |
DY Tax and social security liabilities | 4 783.00 | 5 770.00 | | 4 783.00 |
EA Other liabilities | 3 518.00 | 7 658.00 | | 3 518.00 |
EC TOTAL (IV) | 26 322.00 | 30 183.00 | | 26 322.00 |
EE Grand total (I to V) | 55 338.00 | 53 472.00 | | 55 338.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 68 456.00 | | 68 456.00 | 68 456.00 |
FJ Net sales | 68 456.00 | | 68 456.00 | 68 456.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 166.00 | |
FR Total operating income (I) | | | 68 622.00 | |
FU Purchases of raw materials and other supplies | | | 204.00 | |
FW Other purchases and external expenses | | | 24 059.00 | |
FX Taxes, duties, and similar payments | | | 866.00 | |
FY Salaries and Wages | | | 21 638.00 | |
FZ Social Security Contributions | | | 15 262.00 | |
GA Operating Expenses - Depreciation and Amortization | | | | |
GF Total Operating Expenses (II) | | | 62 029.00 | |
GG - OPERATING RESULT (I - II) | | | 6 593.00 | |
GL Other interest and similar income | | | 355.00 | |
GP Total financial income (V) | | | 355.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 355.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 6 948.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | | 21.00 | | |
HD Total exceptional income (VII) | | 21.00 | | |
HE Exceptional expenses on management operations | 180.00 | | | 180.00 |
HH Total exceptional expenses (VIII) | 180.00 | | | 180.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -180.00 | 21.00 | | -180.00 |
HK Income tax | 1 042.00 | 488.00 | | 1 042.00 |
HL TOTAL REVENUE (I + III + V + VII) | 68 977.00 | 68 391.00 | | 68 977.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 63 251.00 | 65 627.00 | | 63 251.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 5 726.00 | 2 764.00 | | 5 726.00 |
