| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 4 186.00 | 3 194.00 | 992.00 | 4 186.00 |
BJ TOTAL (I) | 4 186.00 | 3 194.00 | 992.00 | 4 186.00 |
BX Customers and related accounts | | | | |
BZ Other receivables | 560.00 | | 560.00 | 560.00 |
CD Marketable securities | 15 000.00 | | 15 000.00 | 15 000.00 |
CF Cash and cash equivalents | 13 612.00 | | 13 612.00 | 13 612.00 |
CJ TOTAL (II) | 29 172.00 | | 29 172.00 | 29 172.00 |
CO Grand total (0 to V) | 33 357.00 | 3 194.00 | 30 163.00 | 33 357.00 |
| |
| 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) | 50.00 | 50.00 | | 50.00 |
DH Retained earnings | 29 356.00 | 27 740.00 | | 29 356.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -4 487.00 | 1 616.00 | | -4 487.00 |
DL TOTAL (I) | 25 419.00 | 29 906.00 | | 25 419.00 |
DV Miscellaneous Loans and Financial Debts (4) | 4 528.00 | 6 572.00 | | 4 528.00 |
DX Trade payables and related accounts | | 526.00 | | |
DY Tax and social security liabilities | 216.00 | 293.00 | | 216.00 |
EC TOTAL (IV) | 4 744.00 | 7 391.00 | | 4 744.00 |
EE Grand total (I to V) | 30 163.00 | 37 297.00 | | 30 163.00 |
EG Accrued income and payables due within one year | | 7 391.00 | | |
EI Including equity loans | 4 528.00 | | | 4 528.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | | | 17 724.00 | |
FJ Net sales | | | 17 724.00 | |
FQ Other income | | | 14.00 | |
FR Total operating income (I) | | | 17 738.00 | |
FU Purchases of raw materials and other supplies | | | | |
FW Other purchases and external expenses | | | 20 385.00 | |
FX Taxes, duties, and similar payments | | | 1 005.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 926.00 | |
GE Other Expenses | | | 7.00 | |
GF Total Operating Expenses (II) | | | 22 323.00 | |
GG - OPERATING RESULT (I - II) | | | -4 585.00 | |
GL Other interest and similar income | | | 188.00 | |
GP Total financial income (V) | | | 188.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 188.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -4 397.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 90.00 | 45.00 | | 90.00 |
HH Total exceptional expenses (VIII) | 90.00 | 45.00 | | 90.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -90.00 | -45.00 | | -90.00 |
HK Income tax | | 293.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 17 926.00 | 23 586.00 | | 17 926.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 22 413.00 | 21 971.00 | | 22 413.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -4 487.00 | 1 616.00 | | -4 487.00 |
