| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 10 000.00 | | 10 000.00 | 10 000.00 |
BJ TOTAL (I) | 10 000.00 | | 10 000.00 | 10 000.00 |
BV Advances and down payments on orders | 5 116.00 | | 5 116.00 | 5 116.00 |
BZ Other receivables | 2 993.00 | | 2 993.00 | 2 993.00 |
CF Cash and cash equivalents | 2 603.00 | | 2 603.00 | 2 603.00 |
CJ TOTAL (II) | 10 712.00 | | 10 712.00 | 10 712.00 |
CO Grand total (0 to V) | 20 712.00 | | 20 712.00 | 20 712.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | 1 000.00 | | 1 000.00 |
DD Legal reserve (1) | 100.00 | | | 100.00 |
DH Retained earnings | 1 614.00 | | | 1 614.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 5 652.00 | 1 714.00 | | 5 652.00 |
DL TOTAL (I) | 8 365.00 | 2 714.00 | | 8 365.00 |
DV Miscellaneous Loans and Financial Debts (4) | 7 600.00 | 9 800.00 | | 7 600.00 |
DX Trade payables and related accounts | 2 063.00 | 1 528.00 | | 2 063.00 |
DY Tax and social security liabilities | 2 684.00 | 539.00 | | 2 684.00 |
EC TOTAL (IV) | 12 347.00 | 11 867.00 | | 12 347.00 |
EE Grand total (I to V) | 20 712.00 | 14 580.00 | | 20 712.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 38 725.00 | | 38 725.00 | 38 725.00 |
FJ Net sales | 38 725.00 | | 38 725.00 | 38 725.00 |
FQ Other income | | | 6.00 | |
FR Total operating income (I) | | | 38 731.00 | |
FS Purchases of goods (including customs duties) | | | 5 051.00 | |
FU Purchases of raw materials and other supplies | | | 6 630.00 | |
FW Other purchases and external expenses | | | 18 017.00 | |
FX Taxes, duties, and similar payments | | | 885.00 | |
FY Salaries and Wages | | | 1 343.00 | |
FZ Social Security Contributions | | | 313.00 | |
GF Total Operating Expenses (II) | | | 32 239.00 | |
GG - OPERATING RESULT (I - II) | | | 6 492.00 | |
GR Interest and similar expenses | | | 25.00 | |
GU Total financial expenses (VI) | | | 25.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -25.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 6 467.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 1 494.00 | | | 1 494.00 |
HD Total exceptional income (VII) | 1 494.00 | | | 1 494.00 |
HE Exceptional expenses on management operations | 1 311.00 | | | 1 311.00 |
HH Total exceptional expenses (VIII) | 1 311.00 | | | 1 311.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 183.00 | | | 183.00 |
HK Income tax | 998.00 | 302.00 | | 998.00 |
HL TOTAL REVENUE (I + III + V + VII) | 40 225.00 | 20 783.00 | | 40 225.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 34 573.00 | 19 069.00 | | 34 573.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 5 652.00 | 1 714.00 | | 5 652.00 |
