| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AR Technical installations, industrial equipment and tools | | | 15 551.00 | |
AT Other tangible assets | | | 1 187.00 | |
BH Other financial assets | | | 1 260.00 | |
BJ TOTAL (I) | | | 17 997.00 | |
BT Goods | | | | |
BX Customers and related accounts | | | 4 623.00 | |
BZ Other receivables | | | 684.00 | |
CF Cash and cash equivalents | | | 2 785.00 | |
CH Prepaid expenses | | | 263.00 | |
CJ TOTAL (II) | | | 8 355.00 | |
CO Grand total (0 to V) | | | 26 352.00 | |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 5 000.00 | 5 000.00 | | 5 000.00 |
DD Legal reserve (1) | 500.00 | 500.00 | | 500.00 |
DH Retained earnings | 12 655.00 | 3 262.00 | | 12 655.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 4 269.00 | 9 393.00 | | 4 269.00 |
DL TOTAL (I) | 22 424.00 | 18 155.00 | | 22 424.00 |
DX Trade payables and related accounts | 287.00 | 238.00 | | 287.00 |
DY Tax and social security liabilities | 3 641.00 | 2 910.00 | | 3 641.00 |
EC TOTAL (IV) | 3 928.00 | 3 148.00 | | 3 928.00 |
EE Grand total (I to V) | 26 352.00 | 21 303.00 | | 26 352.00 |
EG Accrued income and payables due within one year | 3 928.00 | 3 148.00 | | 3 928.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | | | 333.00 | |
FD Production sold - goods | | | 36 081.00 | |
FJ Net sales | | | 36 414.00 | |
FN Capitalized production | | | 3 179.00 | |
FR Total operating income (I) | | | 39 593.00 | |
FS Purchases of goods (including customs duties) | | | 81.00 | |
FT Inventory change (goods) | | | 3 468.00 | |
FU Purchases of raw materials and other supplies | | | 190.00 | |
FW Other purchases and external expenses | | | 17 916.00 | |
FX Taxes, duties, and similar payments | | | 366.00 | |
FY Salaries and Wages | | | 5 055.00 | |
FZ Social Security Contributions | | | 1 910.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 5 069.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 34 055.00 | |
GG - OPERATING RESULT (I - II) | | | 5 538.00 | |
GR Interest and similar expenses | | | 515.00 | |
GU Total financial expenses (VI) | | | 515.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -515.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 5 023.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 2.00 | 3.00 | | 2.00 |
HD Total exceptional income (VII) | 2.00 | 3.00 | | 2.00 |
HE Exceptional expenses on management operations | 2.00 | 1.00 | | 2.00 |
HH Total exceptional expenses (VIII) | 2.00 | 1.00 | | 2.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -1.00 | 1.00 | | -1.00 |
HK Income tax | 753.00 | 1 657.00 | | 753.00 |
HL TOTAL REVENUE (I + III + V + VII) | 39 595.00 | 27 313.00 | | 39 595.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 35 326.00 | 17 920.00 | | 35 326.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 4 269.00 | 9 393.00 | | 4 269.00 |
