| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BV Advances and down payments on orders | | | 30.00 | |
BZ Other receivables | | | 143.00 | |
CD Marketable securities | | | 100 000.00 | |
CF Cash and cash equivalents | | | 30 866.00 | |
CH Prepaid expenses | | | 136.00 | |
CJ TOTAL (II) | | | 131 175.00 | |
CO Grand total (0 to V) | | | 131 175.00 | |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 69 857.00 | 69 857.00 | | 69 857.00 |
DD Legal reserve (1) | 900.00 | 900.00 | | 900.00 |
DG Other reserves | 57 298.00 | 55 770.00 | | 57 298.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 1 583.00 | 1 528.00 | | 1 583.00 |
DL TOTAL (I) | 129 638.00 | 128 055.00 | | 129 638.00 |
DX Trade payables and related accounts | 132.00 | 129.00 | | 132.00 |
DY Tax and social security liabilities | 1 405.00 | 1 389.00 | | 1 405.00 |
EC TOTAL (IV) | 1 537.00 | 1 518.00 | | 1 537.00 |
EE Grand total (I to V) | 131 175.00 | 129 573.00 | | 131 175.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | | 10 200.00 | |
FJ Net sales | | | 10 200.00 | |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 10 201.00 | |
FW Other purchases and external expenses | | | 7 731.00 | |
FX Taxes, duties, and similar payments | | | 740.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 8 472.00 | |
GG - OPERATING RESULT (I - II) | | | 1 729.00 | |
GP Total financial income (V) | | | 469.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 469.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 2 198.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 615.00 | 561.00 | | 615.00 |
HL TOTAL REVENUE (I + III + V + VII) | 10 670.00 | 10 374.00 | | 10 670.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 9 087.00 | 8 846.00 | | 9 087.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 1 583.00 | 1 528.00 | | 1 583.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8B Suppliers and Related Accounts | 132.00 | 132.00 | | 132.00 |
8E Income Taxes | 615.00 | 615.00 | | 615.00 |
VB VAT | 143.00 | 143.00 | | 143.00 |
VQ Other Taxes, Duties, and Similar Debts | 790.00 | 790.00 | | 790.00 |
VS Prepaid expenses | 136.00 | 136.00 | | 136.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 279.00 | 279.00 | | 279.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 537.00 | 1 537.00 | | 1 537.00 |
