| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AA Uncalled Subscribed Capital | 2 700.00 | | 2 700.00 | 2 700.00 |
AR Technical installations, industrial equipment and tools | 7 800.00 | 1 560.00 | 6 240.00 | 7 800.00 |
AT Other tangible assets | 6 500.00 | 1 300.00 | 5 200.00 | 6 500.00 |
BJ TOTAL (I) | 14 300.00 | 2 860.00 | 11 440.00 | 14 300.00 |
BZ Other receivables | 21 894.00 | | 21 894.00 | 21 894.00 |
CF Cash and cash equivalents | 906.00 | | 906.00 | 906.00 |
CJ TOTAL (II) | 22 801.00 | | 22 801.00 | 22 801.00 |
CO Grand total (0 to V) | 39 801.00 | 2 860.00 | 36 941.00 | 39 801.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 3 000.00 | | | 3 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 13 672.00 | | | 13 672.00 |
DL TOTAL (I) | 16 672.00 | | | 16 672.00 |
DX Trade payables and related accounts | 600.00 | | | 600.00 |
DY Tax and social security liabilities | 19 668.00 | | | 19 668.00 |
EC TOTAL (IV) | 20 268.00 | | | 20 268.00 |
EE Grand total (I to V) | 36 941.00 | | | 36 941.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 87 075.00 | | 87 075.00 | 87 075.00 |
FJ Net sales | 87 075.00 | | 87 075.00 | 87 075.00 |
FR Total operating income (I) | | | 87 075.00 | |
FS Purchases of goods (including customs duties) | | | 90.00 | |
FU Purchases of raw materials and other supplies | | | 1 520.00 | |
FW Other purchases and external expenses | | | 11 238.00 | |
FX Taxes, duties, and similar payments | | | 755.00 | |
FY Salaries and Wages | | | 43 884.00 | |
FZ Social Security Contributions | | | 13 071.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 2 860.00 | |
GF Total Operating Expenses (II) | | | 73 418.00 | |
GG - OPERATING RESULT (I - II) | | | 13 657.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 13 656.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 123.00 | | | 123.00 |
HD Total exceptional income (VII) | 123.00 | | | 123.00 |
HE Exceptional expenses on management operations | 107.00 | | | 107.00 |
HH Total exceptional expenses (VIII) | 107.00 | | | 107.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 16.00 | | | 16.00 |
HL TOTAL REVENUE (I + III + V + VII) | 87 198.00 | | | 87 198.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 73 525.00 | | | 73 525.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 13 672.00 | | | 13 672.00 |
