| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 336.00 | 295.00 | 41.00 | 336.00 |
AT Other tangible assets | 778.00 | 448.00 | 290.00 | 778.00 |
BJ TOTAL (I) | 1 114.00 | 783.00 | 331.00 | 1 114.00 |
BV Advances and down payments on orders | 2 700.00 | | 2 700.00 | 2 700.00 |
BX Customers and related accounts | 12 470.00 | 1 457.00 | 11 013.00 | 12 470.00 |
BZ Other receivables | 848.00 | | 848.00 | 848.00 |
CF Cash and cash equivalents | 2 043.00 | | 2 043.00 | 2 043.00 |
CJ TOTAL (II) | 18 061.00 | 1 457.00 | 16 604.00 | 18 061.00 |
CO Grand total (0 to V) | 19 175.00 | 2 240.00 | 16 935.00 | 19 175.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | | | 10 000.00 |
DD Legal reserve (1) | 1 000.00 | | | 1 000.00 |
DH Retained earnings | -2 607.00 | | | -2 607.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -631.00 | | | -631.00 |
DL TOTAL (I) | 7 762.00 | | | 7 762.00 |
DY Tax and social security liabilities | 3 190.00 | | | 3 190.00 |
EA Other liabilities | 5 983.00 | | | 5 983.00 |
EC TOTAL (IV) | 9 173.00 | | | 9 173.00 |
EE Grand total (I to V) | 16 935.00 | | | 16 935.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 1 400.00 | | 1 400.00 | 1 400.00 |
FJ Net sales | 1 400.00 | | 1 400.00 | 1 400.00 |
FR Total operating income (I) | | | 1 400.00 | |
FU Purchases of raw materials and other supplies | | | 316.00 | |
FW Other purchases and external expenses | | | 1 738.00 | |
FX Taxes, duties, and similar payments | | | 76.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 267.00 | |
GB Operating Expenses - Provisions | | | 450.00 | |
GE Other Expenses | | | 97.00 | |
GF Total Operating Expenses (II) | | | 2 944.00 | |
GG - OPERATING RESULT (I - II) | | | -1 544.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -1 544.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 1 000.00 | | | 1 000.00 |
HD Total exceptional income (VII) | 1 000.00 | | | 1 000.00 |
HE Exceptional expenses on management operations | 87.00 | | | 87.00 |
HH Total exceptional expenses (VIII) | 87.00 | | | 87.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 913.00 | | | 913.00 |
HL TOTAL REVENUE (I + III + V + VII) | 2 400.00 | | | 2 400.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 3 030.00 | | | 3 030.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -631.00 | | | -631.00 |