| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BX Customers and related accounts | | | 1 505.00 | |
BZ Other receivables | | | 843.00 | |
CF Cash and cash equivalents | | | 7 393.00 | |
CJ TOTAL (II) | | | 9 740.00 | |
CO Grand total (0 to V) | | | 9 740.00 | |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 500.00 | 7 500.00 | | 7 500.00 |
DH Retained earnings | -16 291.00 | -22 035.00 | | -16 291.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 4 623.00 | 5 744.00 | | 4 623.00 |
DL TOTAL (I) | -4 168.00 | -8 791.00 | | -4 168.00 |
DV Miscellaneous Loans and Financial Debts (4) | 12 674.00 | 13 293.00 | | 12 674.00 |
DX Trade payables and related accounts | 1 200.00 | 2 481.00 | | 1 200.00 |
DY Tax and social security liabilities | 34.00 | | | 34.00 |
EA Other liabilities | | 5.00 | | |
EC TOTAL (IV) | 13 908.00 | 15 779.00 | | 13 908.00 |
EE Grand total (I to V) | 9 740.00 | 6 988.00 | | 9 740.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | | 13 627.00 | |
FJ Net sales | | | 13 627.00 | |
FO Operating subsidies | | | 3 951.00 | |
FQ Other income | | | | |
FR Total operating income (I) | | | 17 578.00 | |
FW Other purchases and external expenses | | | 6 694.00 | |
FX Taxes, duties, and similar payments | | | 666.00 | |
FY Salaries and Wages | | | 2 500.00 | |
FZ Social Security Contributions | | | 976.00 | |
GA Operating Expenses - Depreciation and Amortization | | | | |
GE Other Expenses | | | 2 123.00 | |
GF Total Operating Expenses (II) | | | 12 959.00 | |
GG - OPERATING RESULT (I - II) | | | 4 619.00 | |
GN Positive exchange differences | | | 20.00 | |
GP Total financial income (V) | | | 20.00 | |
GS Negative differences of foreign exchange | | | 16.00 | |
GU Total financial expenses (VI) | | | 16.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 4.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 4 623.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 17 598.00 | 31 915.00 | | 17 598.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 12 975.00 | 26 171.00 | | 12 975.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 4 623.00 | 5 744.00 | | 4 623.00 |