| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 8 370.00 | 6 607.00 | 1 763.00 | 8 370.00 |
BJ TOTAL (I) | 8 370.00 | 6 607.00 | 1 763.00 | 8 370.00 |
BT Goods | 6 510.00 | | 6 510.00 | 6 510.00 |
BX Customers and related accounts | 11 867.00 | | 11 867.00 | 11 867.00 |
BZ Other receivables | 256.00 | | 256.00 | 256.00 |
CF Cash and cash equivalents | 8 336.00 | | 8 336.00 | 8 336.00 |
CH Prepaid expenses | 53.00 | | 53.00 | 53.00 |
CJ TOTAL (II) | 27 021.00 | | 27 021.00 | 27 021.00 |
CO Grand total (0 to V) | 35 391.00 | 6 607.00 | 28 784.00 | 35 391.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 500.00 | 7 500.00 | | 7 500.00 |
DD Legal reserve (1) | 750.00 | 750.00 | | 750.00 |
DG Other reserves | 13 690.00 | 13 661.00 | | 13 690.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 48.00 | 30.00 | | 48.00 |
DL TOTAL (I) | 21 988.00 | 21 940.00 | | 21 988.00 |
DU Loans and Debts from Credit Institutions (3) | 80.00 | 46.00 | | 80.00 |
DV Miscellaneous Loans and Financial Debts (4) | 17.00 | 1 452.00 | | 17.00 |
DX Trade payables and related accounts | 1 538.00 | 1 544.00 | | 1 538.00 |
DY Tax and social security liabilities | 4 022.00 | 1 934.00 | | 4 022.00 |
EA Other liabilities | 1 140.00 | 1 140.00 | | 1 140.00 |
EC TOTAL (IV) | 6 796.00 | 6 116.00 | | 6 796.00 |
EE Grand total (I to V) | 28 784.00 | 28 056.00 | | 28 784.00 |
EG Accrued income and payables due within one year | 6 796.00 | 6 116.00 | | 6 796.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 80.00 | 46.00 | | 80.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 2 700.00 | | 2 700.00 | 2 700.00 |
FG Production sold - services | 97 956.00 | | 97 956.00 | 97 956.00 |
FJ Net sales | 100 656.00 | | 100 656.00 | 100 656.00 |
FR Total operating income (I) | | | 100 656.00 | |
FS Purchases of goods (including customs duties) | | | 8 400.00 | |
FT Inventory change (goods) | | | -6 510.00 | |
FW Other purchases and external expenses | | | 62 481.00 | |
FX Taxes, duties, and similar payments | | | 577.00 | |
FY Salaries and Wages | | | 34 546.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 003.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 100 498.00 | |
GG - OPERATING RESULT (I - II) | | | 158.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 9.00 | |
GP Total financial income (V) | | | 9.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 9.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 167.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 119.00 | | | 119.00 |
HH Total exceptional expenses (VIII) | 119.00 | | | 119.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -119.00 | | | -119.00 |
HL TOTAL REVENUE (I + III + V + VII) | 100 665.00 | 84 099.00 | | 100 665.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 100 617.00 | 84 069.00 | | 100 617.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 48.00 | 30.00 | | 48.00 |
