| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AR Technical installations, industrial equipment and tools | 1 478.00 | 339.00 | 1 139.00 | 1 478.00 |
AT Other tangible assets | 500.00 | 1.00 | 499.00 | 500.00 |
BH Other financial assets | 2 550.00 | | 2 550.00 | 2 550.00 |
BJ TOTAL (I) | 4 528.00 | 340.00 | 4 188.00 | 4 528.00 |
BT Goods | 8 039.00 | | 8 039.00 | 8 039.00 |
BX Customers and related accounts | 850.00 | | 850.00 | 850.00 |
BZ Other receivables | 86.00 | | 86.00 | 86.00 |
CF Cash and cash equivalents | 1 253.00 | | 1 253.00 | 1 253.00 |
CJ TOTAL (II) | 10 228.00 | | 10 228.00 | 10 228.00 |
CO Grand total (0 to V) | 14 756.00 | 340.00 | 14 416.00 | 14 756.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 300.00 | | | 300.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 2 217.00 | | | 2 217.00 |
DL TOTAL (I) | 2 517.00 | | | 2 517.00 |
DV Miscellaneous Loans and Financial Debts (4) | 3 875.00 | | | 3 875.00 |
DX Trade payables and related accounts | 5 919.00 | | | 5 919.00 |
DY Tax and social security liabilities | 2 105.00 | | | 2 105.00 |
EC TOTAL (IV) | 11 898.00 | | | 11 898.00 |
EE Grand total (I to V) | 14 416.00 | | | 14 416.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 26 223.00 | | 26 223.00 | 26 223.00 |
FJ Net sales | 26 223.00 | | 26 223.00 | 26 223.00 |
FR Total operating income (I) | | | 26 223.00 | |
FS Purchases of goods (including customs duties) | | | 19 120.00 | |
FT Inventory change (goods) | | | -8 039.00 | |
FU Purchases of raw materials and other supplies | | | 459.00 | |
FW Other purchases and external expenses | | | 10 791.00 | |
FX Taxes, duties, and similar payments | | | 900.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 340.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 23 572.00 | |
GG - OPERATING RESULT (I - II) | | | 2 650.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 2 650.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 35.00 | | | 35.00 |
HH Total exceptional expenses (VIII) | 35.00 | | | 35.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -35.00 | | | -35.00 |
HK Income tax | 398.00 | | | 398.00 |
HL TOTAL REVENUE (I + III + V + VII) | 26 223.00 | | | 26 223.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 24 005.00 | | | 24 005.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 2 217.00 | | | 2 217.00 |
