| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 1 033.00 | 865.00 | 168.00 | 1 033.00 |
BJ TOTAL (I) | 1 033.00 | 865.00 | 168.00 | 1 033.00 |
BX Customers and related accounts | 13 668.00 | | 13 668.00 | 13 668.00 |
BZ Other receivables | 3 772.00 | | 3 772.00 | 3 772.00 |
CF Cash and cash equivalents | 2 738.00 | | 2 738.00 | 2 738.00 |
CJ TOTAL (II) | 20 178.00 | | 20 178.00 | 20 178.00 |
CO Grand total (0 to V) | 21 211.00 | 865.00 | 20 346.00 | 21 211.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | 1 000.00 | | 1 000.00 |
DD Legal reserve (1) | 100.00 | 100.00 | | 100.00 |
DG Other reserves | 1 431.00 | 1 034.00 | | 1 431.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 2 620.00 | 14 397.00 | | 2 620.00 |
DL TOTAL (I) | 5 150.00 | 16 531.00 | | 5 150.00 |
DU Loans and Debts from Credit Institutions (3) | | 1 905.00 | | |
DV Miscellaneous Loans and Financial Debts (4) | 9 450.00 | | | 9 450.00 |
DX Trade payables and related accounts | 1 682.00 | 3 530.00 | | 1 682.00 |
DY Tax and social security liabilities | 2 278.00 | 8 008.00 | | 2 278.00 |
EB Prepaid income (2) | 1 785.00 | 1 747.00 | | 1 785.00 |
EC TOTAL (IV) | 15 195.00 | 15 190.00 | | 15 195.00 |
EE Grand total (I to V) | 20 346.00 | 31 721.00 | | 20 346.00 |
EI Including equity loans | 9 450.00 | | | 9 450.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 17 339.00 | | 17 339.00 | 17 339.00 |
FJ Net sales | 17 339.00 | | 17 339.00 | 17 339.00 |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 17 340.00 | |
FS Purchases of goods (including customs duties) | | | 387.00 | |
FW Other purchases and external expenses | | | 13 163.00 | |
FX Taxes, duties, and similar payments | | | 292.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 346.00 | |
GF Total Operating Expenses (II) | | | 14 188.00 | |
GG - OPERATING RESULT (I - II) | | | 3 152.00 | |
GR Interest and similar expenses | | | 6.00 | |
GS Negative differences of foreign exchange | | | 25.00 | |
GU Total financial expenses (VI) | | | 31.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -31.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 3 121.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 33.00 | 6.00 | | 33.00 |
HH Total exceptional expenses (VIII) | 33.00 | 6.00 | | 33.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -33.00 | -6.00 | | -33.00 |
HK Income tax | 468.00 | 2 541.00 | | 468.00 |
HL TOTAL REVENUE (I + III + V + VII) | 17 340.00 | 32 806.00 | | 17 340.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 14 720.00 | 18 410.00 | | 14 720.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 2 620.00 | 14 397.00 | | 2 620.00 |
