| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BH Other financial assets | 1 080.00 | | 1 080.00 | 1 080.00 |
BJ TOTAL (I) | 1 080.00 | | 1 080.00 | 1 080.00 |
BX Customers and related accounts | 10 460.00 | 4 400.00 | 6 060.00 | 10 460.00 |
BZ Other receivables | 2 129.00 | | 2 129.00 | 2 129.00 |
CF Cash and cash equivalents | 22 733.00 | | 22 733.00 | 22 733.00 |
CJ TOTAL (II) | 35 322.00 | 4 400.00 | 30 922.00 | 35 322.00 |
CO Grand total (0 to V) | 36 402.00 | 4 400.00 | 32 002.00 | 36 402.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1.00 | 1.00 | | 1.00 |
DG Other reserves | 13 522.00 | 5 131.00 | | 13 522.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 11 070.00 | 22 691.00 | | 11 070.00 |
DL TOTAL (I) | 24 593.00 | 27 823.00 | | 24 593.00 |
DV Miscellaneous Loans and Financial Debts (4) | 40.00 | 5.00 | | 40.00 |
DX Trade payables and related accounts | 410.00 | 515.00 | | 410.00 |
DY Tax and social security liabilities | 6 959.00 | 12 318.00 | | 6 959.00 |
EC TOTAL (IV) | 7 408.00 | 12 838.00 | | 7 408.00 |
EE Grand total (I to V) | 32 002.00 | 40 661.00 | | 32 002.00 |
EG Accrued income and payables due within one year | 7 408.00 | 12 838.00 | | 7 408.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 108 463.00 | 800.00 | 109 263.00 | 108 463.00 |
FJ Net sales | 108 463.00 | 800.00 | 109 263.00 | 108 463.00 |
FQ Other income | | | 11.00 | |
FR Total operating income (I) | | | 109 274.00 | |
FW Other purchases and external expenses | | | 24 157.00 | |
FX Taxes, duties, and similar payments | | | 1 284.00 | |
FY Salaries and Wages | | | 48 020.00 | |
FZ Social Security Contributions | | | 18 389.00 | |
GC Operating Expenses - Current Assets: Provisions | | | 4 400.00 | |
GF Total Operating Expenses (II) | | | 96 251.00 | |
GG - OPERATING RESULT (I - II) | | | 13 023.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 13 023.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 1 953.00 | 4 004.00 | | 1 953.00 |
HL TOTAL REVENUE (I + III + V + VII) | 109 274.00 | 113 047.00 | | 109 274.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 98 204.00 | 90 356.00 | | 98 204.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 11 070.00 | 22 691.00 | | 11 070.00 |
| |
| 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 | 758.00 | | 1 080.00 | 758.00 |
I3 DECREASES Total Financial Fixed Assets | | 758.00 | 1 080.00 | |
I4 DECREASES Grand Total | | 758.00 | 1 080.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 758.00 | | 1 080.00 | 758.00 |
