| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | | | 2 969.00 | |
BJ TOTAL (I) | | | 2 969.00 | |
BX Customers and related accounts | | | 1 371.00 | |
CF Cash and cash equivalents | | | 698.00 | |
CJ TOTAL (II) | | | 2 069.00 | |
CO Grand total (0 to V) | | | 5 037.00 | |
| |
| 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 | 5 019.00 | 5 019.00 | | 5 019.00 |
DH Retained earnings | -4 270.00 | -1 921.00 | | -4 270.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -590.00 | -2 350.00 | | -590.00 |
DL TOTAL (I) | 1 260.00 | 1 849.00 | | 1 260.00 |
DV Miscellaneous Loans and Financial Debts (4) | 94.00 | 44.00 | | 94.00 |
DX Trade payables and related accounts | 31.00 | 1 029.00 | | 31.00 |
DY Tax and social security liabilities | 3 653.00 | 7 162.00 | | 3 653.00 |
EC TOTAL (IV) | 3 778.00 | 8 235.00 | | 3 778.00 |
EE Grand total (I to V) | 5 037.00 | 10 084.00 | | 5 037.00 |
EG Accrued income and payables due within one year | 3 451.00 | 8 235.00 | | 3 451.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | | | 26 452.00 | |
FJ Net sales | | | 26 452.00 | |
FR Total operating income (I) | | | 26 452.00 | |
FU Purchases of raw materials and other supplies | | | 2 611.00 | |
FW Other purchases and external expenses | | | 9 429.00 | |
FX Taxes, duties, and similar payments | | | 1 658.00 | |
FY Salaries and Wages | | | 4 900.00 | |
FZ Social Security Contributions | | | 7 616.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 827.00 | |
GF Total Operating Expenses (II) | | | 27 041.00 | |
GG - OPERATING RESULT (I - II) | | | -590.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -590.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | | 2 821.00 | | |
HD Total exceptional income (VII) | | 2 821.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | 2 821.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 26 452.00 | 23 901.00 | | 26 452.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 27 041.00 | 26 251.00 | | 27 041.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -590.00 | -2 350.00 | | -590.00 |