| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AJ Other Intangible Assets | | | 5.00 | |
AX Advances and down payments | | | 6.00 | |
BX Customers and related accounts | 600.00 | | 600.00 | 600.00 |
BZ Other receivables | 8.00 | | 8.00 | 8.00 |
CF Cash and cash equivalents | 1 909.00 | | 1 909.00 | 1 909.00 |
CJ TOTAL (II) | 2 509.00 | | 2 509.00 | 2 509.00 |
CO Grand total (0 to V) | 2 509.00 | | 2 509.00 | 2 509.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 100.00 | 100.00 | | 100.00 |
DD Legal reserve (1) | 10.00 | | | 10.00 |
DH Retained earnings | 637.00 | | | 637.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 441.00 | 647.00 | | 441.00 |
DL TOTAL (I) | 1 188.00 | 747.00 | | 1 188.00 |
DY Tax and social security liabilities | 1 164.00 | 5 542.00 | | 1 164.00 |
EA Other liabilities | 156.00 | 6 053.00 | | 156.00 |
EC TOTAL (IV) | 1 320.00 | 11 595.00 | | 1 320.00 |
EE Grand total (I to V) | 2 509.00 | 12 342.00 | | 2 509.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | | 8 842.00 | |
FJ Net sales | | | 8 842.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | | |
FR Total operating income (I) | | | 8 842.00 | |
FW Other purchases and external expenses | | | 8 181.00 | |
FX Taxes, duties, and similar payments | | | 142.00 | |
FZ Social Security Contributions | | | 36.00 | |
GF Total Operating Expenses (II) | | | 8 323.00 | |
GG - OPERATING RESULT (I - II) | | | 519.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 519.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 1.00 | | | 1.00 |
HD Total exceptional income (VII) | 1.00 | | | 1.00 |
HE Exceptional expenses on management operations | 90.00 | 1.00 | | 90.00 |
HH Total exceptional expenses (VIII) | 90.00 | 1.00 | | 90.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -89.00 | | | -89.00 |
HK Income tax | 78.00 | 114.00 | | 78.00 |
HL TOTAL REVENUE (I + III + V + VII) | 8 842.00 | 28 941.00 | | 8 842.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 8 401.00 | 28 294.00 | | 8 401.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 441.00 | 647.00 | | 441.00 |