| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 15 957.00 | 10 920.00 | 5 038.00 | 15 957.00 |
BJ TOTAL (I) | 65 958.00 | 10 920.00 | 55 038.00 | 65 958.00 |
BV Advances and down payments on orders | 400.00 | | 400.00 | 400.00 |
BX Customers and related accounts | 18 324.00 | | 18 324.00 | 18 324.00 |
BZ Other receivables | 418.00 | | 418.00 | 418.00 |
CF Cash and cash equivalents | 18 502.00 | | 18 502.00 | 18 502.00 |
CH Prepaid expenses | 800.00 | | 800.00 | 800.00 |
CJ TOTAL (II) | 38 445.00 | | 38 445.00 | 38 445.00 |
CO Grand total (0 to V) | 104 402.00 | 10 920.00 | 93 483.00 | 104 402.00 |
CU Other investments | 50 000.00 | | 50 000.00 | 50 000.00 |
| |
| 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 |
DD Legal reserve (1) | 200.00 | 200.00 | | 200.00 |
DH Retained earnings | 64 639.00 | 51 223.00 | | 64 639.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 1 210.00 | 13 417.00 | | 1 210.00 |
DL TOTAL (I) | 68 049.00 | 66 839.00 | | 68 049.00 |
DV Miscellaneous Loans and Financial Debts (4) | 10 375.00 | 40.00 | | 10 375.00 |
DX Trade payables and related accounts | 6 950.00 | 2 400.00 | | 6 950.00 |
DY Tax and social security liabilities | 8 108.00 | 14 926.00 | | 8 108.00 |
EC TOTAL (IV) | 25 434.00 | 17 366.00 | | 25 434.00 |
EE Grand total (I to V) | 93 483.00 | 84 206.00 | | 93 483.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 54 732.00 | | 54 732.00 | 54 732.00 |
FJ Net sales | 54 732.00 | | 54 732.00 | 54 732.00 |
FQ Other income | | | 39.00 | |
FR Total operating income (I) | | | 54 771.00 | |
FW Other purchases and external expenses | | | 38 741.00 | |
FX Taxes, duties, and similar payments | | | 1 896.00 | |
FY Salaries and Wages | | | 8 500.00 | |
FZ Social Security Contributions | | | 2 803.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 592.00 | |
GF Total Operating Expenses (II) | | | 53 532.00 | |
GG - OPERATING RESULT (I - II) | | | 1 239.00 | |
GL Other interest and similar income | | | 511.00 | |
GP Total financial income (V) | | | 511.00 | |
GR Interest and similar expenses | | | 6.00 | |
GU Total financial expenses (VI) | | | 6.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 505.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 1 743.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | | 225.00 | | |
HD Total exceptional income (VII) | | 225.00 | | |
HE Exceptional expenses on management operations | 252.00 | 243.00 | | 252.00 |
HF Exceptional expenses on capital transactions | | 1 237.00 | | |
HH Total exceptional expenses (VIII) | 252.00 | 1 480.00 | | 252.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -252.00 | -1 255.00 | | -252.00 |
HK Income tax | 282.00 | 2 020.00 | | 282.00 |
HL TOTAL REVENUE (I + III + V + VII) | 55 282.00 | 76 392.00 | | 55 282.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 54 072.00 | 62 975.00 | | 54 072.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 1 210.00 | 13 417.00 | | 1 210.00 |
