| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | | | | |
BD Other fixed assets | | | 300.00 | |
BJ TOTAL (I) | | | 320.00 | |
BL Raw materials, supplies | | | 4 847.00 | |
BZ Other receivables | | | 1 675.00 | |
CF Cash and cash equivalents | | | 20 540.00 | |
CH Prepaid expenses | | | 606.00 | |
CJ TOTAL (II) | | | 27 668.00 | |
CO Grand total (0 to V) | | | 27 988.00 | |
CU Other investments | | | 20.00 | |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 5 000.00 | 5 000.00 | | 5 000.00 |
DD Legal reserve (1) | 500.00 | 500.00 | | 500.00 |
DH Retained earnings | 967.00 | 348.00 | | 967.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 3 741.00 | 620.00 | | 3 741.00 |
DL TOTAL (I) | 10 208.00 | 6 467.00 | | 10 208.00 |
DU Loans and Debts from Credit Institutions (3) | 3 000.00 | | | 3 000.00 |
DV Miscellaneous Loans and Financial Debts (4) | 4 607.00 | 2 346.00 | | 4 607.00 |
DX Trade payables and related accounts | 3 590.00 | 2 070.00 | | 3 590.00 |
DY Tax and social security liabilities | 6 582.00 | 1 666.00 | | 6 582.00 |
EC TOTAL (IV) | 17 779.00 | 6 082.00 | | 17 779.00 |
EE Grand total (I to V) | 27 988.00 | 12 549.00 | | 27 988.00 |
EI Including equity loans | 4 607.00 | | | 4 607.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | | | 5 059.00 | |
FD Production sold - goods | | | 65 674.00 | |
FJ Net sales | | | 70 733.00 | |
FO Operating subsidies | | | 12 113.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 575.00 | |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 83 423.00 | |
FS Purchases of goods (including customs duties) | | | 2 955.00 | |
FU Purchases of raw materials and other supplies | | | 4 390.00 | |
FV Inventory change (raw materials and supplies) | | | 218.00 | |
FW Other purchases and external expenses | | | 14 341.00 | |
FX Taxes, duties, and similar payments | | | 540.00 | |
FY Salaries and Wages | | | 57 345.00 | |
FZ Social Security Contributions | | | 118.00 | |
GE Other Expenses | | | -40.00 | |
GF Total Operating Expenses (II) | | | 79 866.00 | |
GG - OPERATING RESULT (I - II) | | | 3 556.00 | |
GP Total financial income (V) | | | 1.00 | |
GR Interest and similar expenses | | | 49.00 | |
GU Total financial expenses (VI) | | | 49.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -49.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 3 508.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | -233.00 | -362.00 | | -233.00 |
HL TOTAL REVENUE (I + III + V + VII) | 83 423.00 | 87 499.00 | | 83 423.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 79 683.00 | 86 880.00 | | 79 683.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 3 741.00 | 620.00 | | 3 741.00 |
