| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | | | | |
BJ TOTAL (I) | | | | |
BX Customers and related accounts | | | 323.00 | |
BZ Other receivables | | | 104.00 | |
CF Cash and cash equivalents | | | 4 722.00 | |
CH Prepaid expenses | | | 9 186.00 | |
CJ TOTAL (II) | | | 14 335.00 | |
CO Grand total (0 to V) | | | 14 335.00 | |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 750.00 | 750.00 | | 750.00 |
DD Legal reserve (1) | 54.00 | | | 54.00 |
DG Other reserves | 1 026.00 | | | 1 026.00 |
DH Retained earnings | | 859.00 | | |
DI RESULTS FOR THE YEAR (Profit or Loss) | 1 764.00 | 221.00 | | 1 764.00 |
DL TOTAL (I) | 3 594.00 | 1 830.00 | | 3 594.00 |
DU Loans and Debts from Credit Institutions (3) | 1 708.00 | 109.00 | | 1 708.00 |
DV Miscellaneous Loans and Financial Debts (4) | 8 136.00 | 8 940.00 | | 8 136.00 |
DX Trade payables and related accounts | 540.00 | 710.00 | | 540.00 |
DY Tax and social security liabilities | 357.00 | 234.00 | | 357.00 |
EC TOTAL (IV) | 10 741.00 | 9 993.00 | | 10 741.00 |
EE Grand total (I to V) | 14 335.00 | 11 823.00 | | 14 335.00 |
EG Accrued income and payables due within one year | 10 741.00 | 9 993.00 | | 10 741.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 1 708.00 | 109.00 | | 1 708.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | | | 41 141.00 | |
FJ Net sales | | | 41 141.00 | |
FR Total operating income (I) | | | 41 141.00 | |
FU Purchases of raw materials and other supplies | | | | |
FW Other purchases and external expenses | | | 16 340.00 | |
FX Taxes, duties, and similar payments | | | 2 095.00 | |
FY Salaries and Wages | | | 10 576.00 | |
FZ Social Security Contributions | | | 9 695.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 350.00 | |
GF Total Operating Expenses (II) | | | 39 056.00 | |
GG - OPERATING RESULT (I - II) | | | 2 085.00 | |
GL Other interest and similar income | | | 1.00 | |
GP Total financial income (V) | | | 1.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 1.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 2 085.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 8.00 | 31.00 | | 8.00 |
HH Total exceptional expenses (VIII) | 8.00 | 31.00 | | 8.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -8.00 | -31.00 | | -8.00 |
HK Income tax | 313.00 | 44.00 | | 313.00 |
HL TOTAL REVENUE (I + III + V + VII) | 41 141.00 | 69 071.00 | | 41 141.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 39 377.00 | 68 850.00 | | 39 377.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 1 764.00 | 221.00 | | 1 764.00 |
