| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BX Customers and related accounts | | | | |
BZ Other receivables | 7 969.00 | | 7 969.00 | 7 969.00 |
CF Cash and cash equivalents | 4 165.00 | | 4 165.00 | 4 165.00 |
CJ TOTAL (II) | 12 134.00 | | 12 134.00 | 12 134.00 |
CO Grand total (0 to V) | 12 134.00 | | 12 134.00 | 12 134.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 50 000.00 | 50 000.00 | | 50 000.00 |
DD Legal reserve (1) | 4 000.00 | 4 000.00 | | 4 000.00 |
DH Retained earnings | -69 417.00 | -98 576.00 | | -69 417.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 16 448.00 | 29 159.00 | | 16 448.00 |
DL TOTAL (I) | 1 031.00 | -15 417.00 | | 1 031.00 |
DU Loans and Debts from Credit Institutions (3) | | 8 613.00 | | |
DV Miscellaneous Loans and Financial Debts (4) | 8 532.00 | 32 115.00 | | 8 532.00 |
DX Trade payables and related accounts | 2 376.00 | 1 368.00 | | 2 376.00 |
DY Tax and social security liabilities | 195.00 | 4 195.00 | | 195.00 |
EC TOTAL (IV) | 11 103.00 | 46 292.00 | | 11 103.00 |
EE Grand total (I to V) | 12 134.00 | 30 875.00 | | 12 134.00 |
EG Accrued income and payables due within one year | 11 103.00 | 46 292.00 | | 11 103.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | | 8 613.00 | | |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | | | |
FJ Net sales | | | | |
FO Operating subsidies | | | 27 168.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | | |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 27 169.00 | |
FW Other purchases and external expenses | | | 9 249.00 | |
FX Taxes, duties, and similar payments | | | 811.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 10 060.00 | |
GG - OPERATING RESULT (I - II) | | | 17 109.00 | |
GR Interest and similar expenses | | | 311.00 | |
GU Total financial expenses (VI) | | | 311.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -311.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 16 798.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | | 20 000.00 | | |
HD Total exceptional income (VII) | | 20 000.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | 20 000.00 | | |
HK Income tax | 350.00 | -6 000.00 | | 350.00 |
HL TOTAL REVENUE (I + III + V + VII) | 27 169.00 | 43 300.00 | | 27 169.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 10 721.00 | 14 141.00 | | 10 721.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 16 448.00 | 29 159.00 | | 16 448.00 |
