| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BH Other financial assets | 400.00 | | 400.00 | 400.00 |
BJ TOTAL (I) | 400.00 | | 400.00 | 400.00 |
BL Raw materials, supplies | 3 150.00 | | 3 150.00 | 3 150.00 |
BN Goods in progress | | | | |
BX Customers and related accounts | 2 976.00 | | 2 976.00 | 2 976.00 |
BZ Other receivables | 6 337.00 | | 6 337.00 | 6 337.00 |
CF Cash and cash equivalents | 53 339.00 | | 53 339.00 | 53 339.00 |
CH Prepaid expenses | 1 793.00 | | 1 793.00 | 1 793.00 |
CJ TOTAL (II) | 67 594.00 | | 67 594.00 | 67 594.00 |
CO Grand total (0 to V) | 67 994.00 | | 67 994.00 | 67 994.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 3 000.00 | 3 000.00 | | 3 000.00 |
DD Legal reserve (1) | 300.00 | | | 300.00 |
DH Retained earnings | 10 950.00 | | | 10 950.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 30 351.00 | 11 250.00 | | 30 351.00 |
DL TOTAL (I) | 44 601.00 | 14 250.00 | | 44 601.00 |
DV Miscellaneous Loans and Financial Debts (4) | 2 786.00 | 2 762.00 | | 2 786.00 |
DW Advances and down payments received on current orders | | 21 500.00 | | |
DX Trade payables and related accounts | 405.00 | | | 405.00 |
DY Tax and social security liabilities | 20 202.00 | 14 026.00 | | 20 202.00 |
EC TOTAL (IV) | 23 394.00 | 38 289.00 | | 23 394.00 |
EE Grand total (I to V) | 67 994.00 | 52 538.00 | | 67 994.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 333 911.00 | | 333 911.00 | 333 911.00 |
FJ Net sales | 333 911.00 | | 333 911.00 | 333 911.00 |
FM Inventory production | | | -6 450.00 | |
FQ Other income | | | 19.00 | |
FR Total operating income (I) | | | 327 479.00 | |
FU Purchases of raw materials and other supplies | | | 165 750.00 | |
FV Inventory change (raw materials and supplies) | | | -5 150.00 | |
FW Other purchases and external expenses | | | 43 109.00 | |
FX Taxes, duties, and similar payments | | | 1 249.00 | |
FY Salaries and Wages | | | 83 056.00 | |
FZ Social Security Contributions | | | 3 253.00 | |
GE Other Expenses | | | 40.00 | |
GF Total Operating Expenses (II) | | | 291 305.00 | |
GG - OPERATING RESULT (I - II) | | | 36 173.00 | |
GL Other interest and similar income | | | | |
GP Total financial income (V) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 36 173.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 1 001.00 | 223.00 | | 1 001.00 |
HH Total exceptional expenses (VIII) | 1 001.00 | 223.00 | | 1 001.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -1 001.00 | -223.00 | | -1 001.00 |
HK Income tax | 4 821.00 | 1 519.00 | | 4 821.00 |
HL TOTAL REVENUE (I + III + V + VII) | 327 479.00 | 101 412.00 | | 327 479.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 297 128.00 | 90 162.00 | | 297 128.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 30 351.00 | 11 250.00 | | 30 351.00 |
