| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 4 883.00 | 2 343.00 | 2 541.00 | 4 883.00 |
BJ TOTAL (I) | 4 883.00 | 2 343.00 | 2 541.00 | 4 883.00 |
CF Cash and cash equivalents | 10 216.00 | | 10 216.00 | 10 216.00 |
CJ TOTAL (II) | 10 216.00 | | 10 216.00 | 10 216.00 |
CO Grand total (0 to V) | 15 100.00 | 2 343.00 | 12 757.00 | 15 100.00 |
| |
| 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) | 84.00 | 66.00 | | 84.00 |
DH Retained earnings | 1 618.00 | 1 269.00 | | 1 618.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 1 258.00 | 367.00 | | 1 258.00 |
DL TOTAL (I) | 3 960.00 | 2 702.00 | | 3 960.00 |
DV Miscellaneous Loans and Financial Debts (4) | 7 656.00 | 7 443.00 | | 7 656.00 |
DX Trade payables and related accounts | 817.00 | 742.00 | | 817.00 |
DY Tax and social security liabilities | 323.00 | 981.00 | | 323.00 |
EC TOTAL (IV) | 8 797.00 | 9 166.00 | | 8 797.00 |
EE Grand total (I to V) | 12 757.00 | 11 868.00 | | 12 757.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 31 478.00 | | 31 478.00 | 31 478.00 |
FJ Net sales | 31 478.00 | | 31 478.00 | 31 478.00 |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 31 479.00 | |
FW Other purchases and external expenses | | | 13 157.00 | |
FX Taxes, duties, and similar payments | | | 2 109.00 | |
FY Salaries and Wages | | | 9 600.00 | |
FZ Social Security Contributions | | | 3 963.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 977.00 | |
GF Total Operating Expenses (II) | | | 29 817.00 | |
GG - OPERATING RESULT (I - II) | | | 1 662.00 | |
GR Interest and similar expenses | | | 96.00 | |
GU Total financial expenses (VI) | | | 96.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -96.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 1 566.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 308.00 | 118.00 | | 308.00 |
HL TOTAL REVENUE (I + III + V + VII) | 31 479.00 | 32 840.00 | | 31 479.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 30 221.00 | 32 474.00 | | 30 221.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 1 258.00 | 367.00 | | 1 258.00 |
| |
| 5 - Fixed assets increase - decrease | Gross value at beginning of year - Item by item | Revaluation - Disposals | Acquisition - Gross value at year-end | |
0G ACQUISITIONS Total General Total | 4 883.00 | | | 4 883.00 |
I4 DECREASES Grand Total | | | 4 883.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 4 883.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 4 883.00 | | | 4 883.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 1 366.00 | 977.00 | | 1 366.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 1 366.00 | 977.00 | | 1 366.00 |
