| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AP Buildings | 5 909.00 | 913.00 | 4 996.00 | 5 909.00 |
AR Technical installations, industrial equipment and tools | 2 220.00 | 686.00 | 1 534.00 | 2 220.00 |
BJ TOTAL (I) | 8 129.00 | 1 598.00 | 6 531.00 | 8 129.00 |
BL Raw materials, supplies | 620.00 | | 620.00 | 620.00 |
BX Customers and related accounts | 325.00 | | 325.00 | 325.00 |
BZ Other receivables | 1 673.00 | | 1 673.00 | 1 673.00 |
CF Cash and cash equivalents | 7 718.00 | | 7 718.00 | 7 718.00 |
CH Prepaid expenses | 33.00 | | 33.00 | 33.00 |
CJ TOTAL (II) | 10 368.00 | | 10 368.00 | 10 368.00 |
CO Grand total (0 to V) | 18 497.00 | 1 598.00 | 16 899.00 | 18 497.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | | | 1 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 3 498.00 | | | 3 498.00 |
DL TOTAL (I) | 4 498.00 | | | 4 498.00 |
DV Miscellaneous Loans and Financial Debts (4) | 11 236.00 | | | 11 236.00 |
DX Trade payables and related accounts | 518.00 | | | 518.00 |
DY Tax and social security liabilities | 647.00 | | | 647.00 |
EC TOTAL (IV) | 12 401.00 | | | 12 401.00 |
EE Grand total (I to V) | 16 899.00 | | | 16 899.00 |
EG Accrued income and payables due within one year | 12 401.00 | | | 12 401.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | 19 730.00 | | 19 730.00 | 19 730.00 |
FJ Net sales | 19 730.00 | | 19 730.00 | 19 730.00 |
FQ Other income | | | 3.00 | |
FR Total operating income (I) | | | 19 733.00 | |
FU Purchases of raw materials and other supplies | | | 9 221.00 | |
FV Inventory change (raw materials and supplies) | | | -620.00 | |
FW Other purchases and external expenses | | | 5 309.00 | |
FX Taxes, duties, and similar payments | | | 110.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 598.00 | |
GF Total Operating Expenses (II) | | | 15 618.00 | |
GG - OPERATING RESULT (I - II) | | | 4 115.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 4 115.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 617.00 | | | 617.00 |
HL TOTAL REVENUE (I + III + V + VII) | 19 733.00 | | | 19 733.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 16 235.00 | | | 16 235.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 3 498.00 | | | 3 498.00 |
