| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
CF Cash and cash equivalents | | | 33 669.00 | |
CJ TOTAL (II) | | | 33 669.00 | |
CO Grand total (0 to V) | | | 33 669.00 | |
| |
| 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) | 1 000.00 | 1 000.00 | | 1 000.00 |
DH Retained earnings | 5 932.00 | 6 555.00 | | 5 932.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 10 466.00 | 12 378.00 | | 10 466.00 |
DL TOTAL (I) | 22 398.00 | 24 932.00 | | 22 398.00 |
DV Miscellaneous Loans and Financial Debts (4) | 84.00 | 84.00 | | 84.00 |
DX Trade payables and related accounts | 9 329.00 | 746.00 | | 9 329.00 |
DY Tax and social security liabilities | 1 857.00 | 1 895.00 | | 1 857.00 |
EA Other liabilities | | 5 438.00 | | |
EC TOTAL (IV) | 11 270.00 | 8 162.00 | | 11 270.00 |
EE Grand total (I to V) | 33 669.00 | 33 095.00 | | 33 669.00 |
EG Accrued income and payables due within one year | 11 270.00 | 8 162.00 | | 11 270.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | | | 16 815.00 | |
FJ Net sales | | | 16 815.00 | |
FR Total operating income (I) | | | 16 815.00 | |
FW Other purchases and external expenses | | | 2 690.00 | |
FX Taxes, duties, and similar payments | | | 301.00 | |
FY Salaries and Wages | | | | |
FZ Social Security Contributions | | | | |
GF Total Operating Expenses (II) | | | 2 991.00 | |
GG - OPERATING RESULT (I - II) | | | 13 823.00 | |
GR Interest and similar expenses | | | 1 500.00 | |
GU Total financial expenses (VI) | | | 1 500.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1 500.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 12 323.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | | 400.00 | | |
HH Total exceptional expenses (VIII) | | 400.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -400.00 | | |
HK Income tax | 1 857.00 | 1 569.00 | | 1 857.00 |
HL TOTAL REVENUE (I + III + V + VII) | 16 815.00 | 23 048.00 | | 16 815.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 6 349.00 | 10 670.00 | | 6 349.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 10 466.00 | 12 378.00 | | 10 466.00 |