| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 314.00 | 314.00 | | 314.00 |
AT Other tangible assets | 2 624.00 | 2 068.00 | 556.00 | 2 624.00 |
BJ TOTAL (I) | 2 938.00 | 2 382.00 | 556.00 | 2 938.00 |
BT Goods | 1 925.00 | | 1 925.00 | 1 925.00 |
BX Customers and related accounts | 1 342.00 | | 1 342.00 | 1 342.00 |
BZ Other receivables | 2 214.00 | | 2 214.00 | 2 214.00 |
CF Cash and cash equivalents | 30 214.00 | | 30 214.00 | 30 214.00 |
CH Prepaid expenses | 210.00 | | 210.00 | 210.00 |
CJ TOTAL (II) | 35 905.00 | | 35 905.00 | 35 905.00 |
CO Grand total (0 to V) | 38 842.00 | 2 382.00 | 36 461.00 | 38 842.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 8 000.00 | 8 000.00 | | 8 000.00 |
DD Legal reserve (1) | 800.00 | 800.00 | | 800.00 |
DH Retained earnings | 3 425.00 | -750.00 | | 3 425.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 8 193.00 | 4 175.00 | | 8 193.00 |
DL TOTAL (I) | 20 417.00 | 12 225.00 | | 20 417.00 |
DV Miscellaneous Loans and Financial Debts (4) | 11 864.00 | 12 372.00 | | 11 864.00 |
DW Advances and down payments received on current orders | | 16 454.00 | | |
DX Trade payables and related accounts | 2 513.00 | 22 161.00 | | 2 513.00 |
DY Tax and social security liabilities | 1 667.00 | 564.00 | | 1 667.00 |
EC TOTAL (IV) | 16 043.00 | 51 551.00 | | 16 043.00 |
EE Grand total (I to V) | 36 461.00 | 63 776.00 | | 36 461.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 99 955.00 | | 99 955.00 | 99 955.00 |
FJ Net sales | 99 955.00 | | 99 955.00 | 99 955.00 |
FQ Other income | | | | |
FR Total operating income (I) | | | 99 955.00 | |
FS Purchases of goods (including customs duties) | | | 66 852.00 | |
FW Other purchases and external expenses | | | 15 427.00 | |
FX Taxes, duties, and similar payments | | | 366.00 | |
FY Salaries and Wages | | | 7 500.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 171.00 | |
GF Total Operating Expenses (II) | | | 90 317.00 | |
GG - OPERATING RESULT (I - II) | | | 9 639.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 9 639.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 1 446.00 | 563.00 | | 1 446.00 |
HL TOTAL REVENUE (I + III + V + VII) | 99 955.00 | 57 073.00 | | 99 955.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 91 763.00 | 52 898.00 | | 91 763.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 8 193.00 | 4 175.00 | | 8 193.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 2 211.00 | 171.00 | | 2 211.00 |
PE DEPRECIATION Total including other intangible assets | 314.00 | | | 314.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 1 897.00 | 171.00 | | 1 897.00 |
