| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 5 234.00 | | 5 234.00 | 5 234.00 |
AT Other tangible assets | 14 990.00 | 5 118.00 | 9 871.00 | 14 990.00 |
BJ TOTAL (I) | 20 224.00 | 5 118.00 | 15 106.00 | 20 224.00 |
BV Advances and down payments on orders | 100.00 | | 100.00 | 100.00 |
BX Customers and related accounts | 7 103.00 | | 7 103.00 | 7 103.00 |
BZ Other receivables | 696.00 | | 696.00 | 696.00 |
CF Cash and cash equivalents | | | | |
CJ TOTAL (II) | 7 900.00 | | 7 900.00 | 7 900.00 |
CO Grand total (0 to V) | 28 125.00 | 5 118.00 | 23 006.00 | 28 125.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | 10 000.00 | | 10 000.00 |
DH Retained earnings | -5 658.00 | | | -5 658.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 2 402.00 | -5 658.00 | | 2 402.00 |
DL TOTAL (I) | 6 743.00 | 4 341.00 | | 6 743.00 |
DU Loans and Debts from Credit Institutions (3) | 4 767.00 | | | 4 767.00 |
DV Miscellaneous Loans and Financial Debts (4) | 438.00 | | | 438.00 |
DX Trade payables and related accounts | 2 912.00 | 3 007.00 | | 2 912.00 |
DY Tax and social security liabilities | 8 144.00 | 16 287.00 | | 8 144.00 |
EC TOTAL (IV) | 16 263.00 | 19 295.00 | | 16 263.00 |
EE Grand total (I to V) | 23 006.00 | 23 636.00 | | 23 006.00 |
EG Accrued income and payables due within one year | 16 263.00 | 19 295.00 | | 16 263.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 178.00 | | | 178.00 |
EI Including equity loans | 438.00 | | | 438.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | | | 41 434.00 | |
FJ Net sales | | | 41 434.00 | |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 41 436.00 | |
FU Purchases of raw materials and other supplies | | | 1 005.00 | |
FW Other purchases and external expenses | | | 11 933.00 | |
FX Taxes, duties, and similar payments | | | 8 404.00 | |
FY Salaries and Wages | | | 18 961.00 | |
FZ Social Security Contributions | | | -6 476.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 4 996.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 38 828.00 | |
GG - OPERATING RESULT (I - II) | | | 2 607.00 | |
GR Interest and similar expenses | | | 85.00 | |
GU Total financial expenses (VI) | | | 85.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -85.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 2 522.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | | 1.00 | | |
HD Total exceptional income (VII) | | 1.00 | | |
HE Exceptional expenses on management operations | 120.00 | | | 120.00 |
HH Total exceptional expenses (VIII) | 120.00 | | | 120.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -120.00 | 1.00 | | -120.00 |
HL TOTAL REVENUE (I + III + V + VII) | 41 436.00 | 21 164.00 | | 41 436.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 39 034.00 | 26 822.00 | | 39 034.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 2 402.00 | -5 658.00 | | 2 402.00 |
