| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 177.00 | 177.00 | | 177.00 |
AT Other tangible assets | 2 090.00 | 2 090.00 | | 2 090.00 |
BJ TOTAL (I) | 2 267.00 | 2 267.00 | | 2 267.00 |
BT Goods | 826.00 | | 826.00 | 826.00 |
BX Customers and related accounts | 1 470.00 | | 1 470.00 | 1 470.00 |
BZ Other receivables | 902.00 | | 902.00 | 902.00 |
CF Cash and cash equivalents | 1 046.00 | | 1 046.00 | 1 046.00 |
CJ TOTAL (II) | 4 244.00 | | 4 244.00 | 4 244.00 |
CO Grand total (0 to V) | 6 511.00 | 2 267.00 | 4 244.00 | 6 511.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 8 000.00 | 8 000.00 | | 8 000.00 |
DD Legal reserve (1) | 800.00 | 800.00 | | 800.00 |
DH Retained earnings | -8 679.00 | -8 445.00 | | -8 679.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 2 572.00 | -234.00 | | 2 572.00 |
DL TOTAL (I) | 2 693.00 | 121.00 | | 2 693.00 |
DU Loans and Debts from Credit Institutions (3) | | 128.00 | | |
DV Miscellaneous Loans and Financial Debts (4) | 594.00 | 216.00 | | 594.00 |
DX Trade payables and related accounts | 34.00 | 1 504.00 | | 34.00 |
DY Tax and social security liabilities | 924.00 | 276.00 | | 924.00 |
EC TOTAL (IV) | 1 551.00 | 2 125.00 | | 1 551.00 |
EE Grand total (I to V) | 4 244.00 | 2 246.00 | | 4 244.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 16 939.00 | | 16 939.00 | 16 939.00 |
FG Production sold - services | 5 801.00 | | 5 801.00 | 5 801.00 |
FJ Net sales | 22 740.00 | | 22 740.00 | 22 740.00 |
FR Total operating income (I) | | | 22 740.00 | |
FS Purchases of goods (including customs duties) | | | 13 637.00 | |
FV Inventory change (raw materials and supplies) | | | -381.00 | |
FW Other purchases and external expenses | | | 6 233.00 | |
FX Taxes, duties, and similar payments | | | 267.00 | |
GA Operating Expenses - Depreciation and Amortization | | | | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 19 756.00 | |
GG - OPERATING RESULT (I - II) | | | 2 984.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 2 984.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | | 13.00 | | |
HH Total exceptional expenses (VIII) | | 13.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -13.00 | | |
HK Income tax | 412.00 | | | 412.00 |
HL TOTAL REVENUE (I + III + V + VII) | 22 740.00 | 21 901.00 | | 22 740.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 20 168.00 | 22 136.00 | | 20 168.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 2 572.00 | -234.00 | | 2 572.00 |
