| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 16 531.00 | 7 739.00 | 8 792.00 | 16 531.00 |
BH Other financial assets | 49.00 | | 49.00 | 49.00 |
BJ TOTAL (I) | 16 580.00 | 7 739.00 | 8 841.00 | 16 580.00 |
BX Customers and related accounts | 6 795.00 | | 6 795.00 | 6 795.00 |
BZ Other receivables | 3 675.00 | | 3 675.00 | 3 675.00 |
CJ TOTAL (II) | 10 471.00 | | 10 471.00 | 10 471.00 |
CO Grand total (0 to V) | 27 051.00 | 7 739.00 | 19 312.00 | 27 051.00 |
| |
| 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 |
DH Retained earnings | -862.00 | -1 237.00 | | -862.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 1 287.00 | 374.00 | | 1 287.00 |
DL TOTAL (I) | 2 424.00 | 1 137.00 | | 2 424.00 |
DU Loans and Debts from Credit Institutions (3) | 7 075.00 | 17 529.00 | | 7 075.00 |
DV Miscellaneous Loans and Financial Debts (4) | 2 716.00 | 516.00 | | 2 716.00 |
DX Trade payables and related accounts | 1 344.00 | 2 803.00 | | 1 344.00 |
DY Tax and social security liabilities | 5 752.00 | 2 804.00 | | 5 752.00 |
EC TOTAL (IV) | 16 888.00 | 23 653.00 | | 16 888.00 |
EE Grand total (I to V) | 19 312.00 | 24 790.00 | | 19 312.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 109 927.00 | | 109 927.00 | 109 927.00 |
FJ Net sales | 109 927.00 | | 109 927.00 | 109 927.00 |
FR Total operating income (I) | | | 109 927.00 | |
FS Purchases of goods (including customs duties) | | | 59 238.00 | |
FW Other purchases and external expenses | | | 10 458.00 | |
FX Taxes, duties, and similar payments | | | 1 868.00 | |
FY Salaries and Wages | | | 19 500.00 | |
FZ Social Security Contributions | | | 13 964.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 3 306.00 | |
GF Total Operating Expenses (II) | | | 108 335.00 | |
GG - OPERATING RESULT (I - II) | | | 1 592.00 | |
GR Interest and similar expenses | | | 305.00 | |
GU Total financial expenses (VI) | | | 305.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -305.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 1 286.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | | 1.00 | | |
HD Total exceptional income (VII) | | 1.00 | | |
HE Exceptional expenses on management operations | | 194.00 | | |
HH Total exceptional expenses (VIII) | | 194.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -192.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 109 928.00 | 96 735.00 | | 109 928.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 108 641.00 | 96 361.00 | | 108 641.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 1 287.00 | 374.00 | | 1 287.00 |
