| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BD Other fixed assets | 28 500.00 | | 28 500.00 | 28 500.00 |
BJ TOTAL (I) | 28 500.00 | | 28 500.00 | 28 500.00 |
BX Customers and related accounts | 9 850.00 | | 9 850.00 | 9 850.00 |
BZ Other receivables | 4 451.00 | | 4 451.00 | 4 451.00 |
CF Cash and cash equivalents | 4 063.00 | | 4 063.00 | 4 063.00 |
CJ TOTAL (II) | 18 364.00 | | 18 364.00 | 18 364.00 |
CO Grand total (0 to V) | 46 864.00 | | 46 864.00 | 46 864.00 |
| |
| 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 |
DG Other reserves | 13 916.00 | | | 13 916.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 14 602.00 | 14 016.00 | | 14 602.00 |
DL TOTAL (I) | 29 618.00 | 15 016.00 | | 29 618.00 |
DV Miscellaneous Loans and Financial Debts (4) | 2 467.00 | 12 967.00 | | 2 467.00 |
DX Trade payables and related accounts | 2 304.00 | 1 824.00 | | 2 304.00 |
DY Tax and social security liabilities | 2 626.00 | 6 435.00 | | 2 626.00 |
EA Other liabilities | 9 850.00 | | | 9 850.00 |
EC TOTAL (IV) | 17 246.00 | 21 226.00 | | 17 246.00 |
EE Grand total (I to V) | 46 864.00 | 36 242.00 | | 46 864.00 |
EG Accrued income and payables due within one year | 17 246.00 | 21 226.00 | | 17 246.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | | | 8 208.00 | |
FJ Net sales | | | 8 208.00 | |
FR Total operating income (I) | | | 8 208.00 | |
FU Purchases of raw materials and other supplies | | | | |
FW Other purchases and external expenses | | | 2 108.00 | |
FX Taxes, duties, and similar payments | | | | |
GF Total Operating Expenses (II) | | | 2 108.00 | |
GG - OPERATING RESULT (I - II) | | | 6 101.00 | |
GK Income from other securities and fixed asset receivables | | | 9 500.00 | |
GP Total financial income (V) | | | 9 500.00 | |
GR Interest and similar expenses | | | 15.00 | |
GU Total financial expenses (VI) | | | 15.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 9 485.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 15 586.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 984.00 | 2 474.00 | | 984.00 |
HL TOTAL REVENUE (I + III + V + VII) | 17 708.00 | 20 000.00 | | 17 708.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 3 107.00 | 5 984.00 | | 3 107.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 14 602.00 | 14 016.00 | | 14 602.00 |
