| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 3 900.00 | 1 896.00 | 2 004.00 | 3 900.00 |
BJ TOTAL (I) | 3 900.00 | 1 896.00 | 2 004.00 | 3 900.00 |
BV Advances and down payments on orders | 12 928.00 | | 12 928.00 | 12 928.00 |
BX Customers and related accounts | 17 007.00 | | 17 007.00 | 17 007.00 |
BZ Other receivables | 2 068.00 | | 2 068.00 | 2 068.00 |
CF Cash and cash equivalents | | | | |
CJ TOTAL (II) | 32 003.00 | | 32 003.00 | 32 003.00 |
CO Grand total (0 to V) | 35 903.00 | 1 896.00 | 34 007.00 | 35 903.00 |
| |
| 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 | 10 138.00 | 2 096.00 | | 10 138.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 7 520.00 | 8 042.00 | | 7 520.00 |
DL TOTAL (I) | 19 858.00 | 12 338.00 | | 19 858.00 |
DV Miscellaneous Loans and Financial Debts (4) | 4 765.00 | | | 4 765.00 |
DX Trade payables and related accounts | 3 371.00 | 775.00 | | 3 371.00 |
DY Tax and social security liabilities | 6 014.00 | 7 457.00 | | 6 014.00 |
EC TOTAL (IV) | 14 149.00 | 8 232.00 | | 14 149.00 |
EE Grand total (I to V) | 34 007.00 | 20 570.00 | | 34 007.00 |
EG Accrued income and payables due within one year | 14 149.00 | | | 14 149.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 219 177.00 | | 219 177.00 | 219 177.00 |
FJ Net sales | 219 177.00 | | 219 177.00 | 219 177.00 |
FQ Other income | | | 435.00 | |
FR Total operating income (I) | | | 219 612.00 | |
FW Other purchases and external expenses | | | 160 387.00 | |
FX Taxes, duties, and similar payments | | | 1 309.00 | |
FY Salaries and Wages | | | 41 002.00 | |
FZ Social Security Contributions | | | 5 374.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 975.00 | |
GE Other Expenses | | | 35.00 | |
GF Total Operating Expenses (II) | | | 209 082.00 | |
GG - OPERATING RESULT (I - II) | | | 10 530.00 | |
GL Other interest and similar income | | | 122.00 | |
GP Total financial income (V) | | | 122.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 122.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 10 652.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 1 691.00 | | | 1 691.00 |
HH Total exceptional expenses (VIII) | 1 691.00 | | | 1 691.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -1 691.00 | | | -1 691.00 |
HK Income tax | 1 441.00 | 1 250.00 | | 1 441.00 |
HL TOTAL REVENUE (I + III + V + VII) | 219 734.00 | 100 775.00 | | 219 734.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 212 214.00 | 92 733.00 | | 212 214.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 7 520.00 | 8 042.00 | | 7 520.00 |
HP References: Equipment leasing | 1 143.00 | | | 1 143.00 |
