| |
| 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 | 6 562.00 | 6 562.00 | | 6 562.00 |
AT Other tangible assets | 1 025.00 | 1 025.00 | | 1 025.00 |
BJ TOTAL (I) | 7 587.00 | 7 587.00 | | 7 587.00 |
BZ Other receivables | 769.00 | | 769.00 | 769.00 |
CD Marketable securities | 3 821.00 | | 3 821.00 | 3 821.00 |
CF Cash and cash equivalents | 21 847.00 | | 21 847.00 | 21 847.00 |
CJ TOTAL (II) | 26 438.00 | | 26 438.00 | 26 438.00 |
CO Grand total (0 to V) | 34 025.00 | 7 587.00 | 26 438.00 | 34 025.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 622.00 | 7 622.00 | | 7 622.00 |
DD Legal reserve (1) | 762.00 | 762.00 | | 762.00 |
DG Other reserves | 8 775.00 | 3 095.00 | | 8 775.00 |
DH Retained earnings | 2 397.00 | 2 397.00 | | 2 397.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 1 972.00 | 5 679.00 | | 1 972.00 |
DL TOTAL (I) | 21 531.00 | 19 558.00 | | 21 531.00 |
DX Trade payables and related accounts | 1 890.00 | 1 888.00 | | 1 890.00 |
DY Tax and social security liabilities | 3 016.00 | 8 382.00 | | 3 016.00 |
EC TOTAL (IV) | 4 907.00 | 10 270.00 | | 4 907.00 |
EE Grand total (I to V) | 26 438.00 | 29 828.00 | | 26 438.00 |
EG Accrued income and payables due within one year | 4 907.00 | 10 270.00 | | 4 907.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 27 800.00 | | 27 800.00 | 27 800.00 |
FJ Net sales | 27 800.00 | | 27 800.00 | 27 800.00 |
FQ Other income | | | 4.00 | |
FR Total operating income (I) | | | 27 804.00 | |
FW Other purchases and external expenses | | | 4 707.00 | |
FX Taxes, duties, and similar payments | | | 576.00 | |
FY Salaries and Wages | | | 14 400.00 | |
FZ Social Security Contributions | | | 5 769.00 | |
GE Other Expenses | | | 32.00 | |
GF Total Operating Expenses (II) | | | 25 486.00 | |
GG - OPERATING RESULT (I - II) | | | 2 318.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 2 318.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 346.00 | 1 005.00 | | 346.00 |
HL TOTAL REVENUE (I + III + V + VII) | 27 804.00 | 31 153.00 | | 27 804.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 25 832.00 | 25 474.00 | | 25 832.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 1 972.00 | 5 679.00 | | 1 972.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8B Suppliers and Related Accounts | 1 891.00 | 1 891.00 | | 1 891.00 |
8C Staff and Related Accounts | 736.00 | 736.00 | | 736.00 |
8D Social Security and Other Social Organizations | 1 756.00 | 1 756.00 | | 1 756.00 |
8E Income Taxes | 346.00 | 346.00 | | 346.00 |
VB VAT | 769.00 | 769.00 | | 769.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 769.00 | 769.00 | | 769.00 |
VW VAT | 179.00 | 179.00 | | 179.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 4 907.00 | 4 907.00 | | 4 907.00 |
