| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | | | 1 395.00 | |
BJ TOTAL (I) | | | 1 395.00 | |
BL Raw materials, supplies | | | 644.00 | |
BZ Other receivables | | | 17.00 | |
CF Cash and cash equivalents | | | 1 502.00 | |
CJ TOTAL (II) | | | 2 163.00 | |
CO Grand total (0 to V) | | | 3 558.00 | |
| |
| 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 |
DH Retained earnings | 1 991.00 | 851.00 | | 1 991.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -1 480.00 | 1 141.00 | | -1 480.00 |
DL TOTAL (I) | 1 612.00 | 3 091.00 | | 1 612.00 |
DV Miscellaneous Loans and Financial Debts (4) | 43.00 | 288.00 | | 43.00 |
DX Trade payables and related accounts | 306.00 | 227.00 | | 306.00 |
DY Tax and social security liabilities | 1 597.00 | 99.00 | | 1 597.00 |
EC TOTAL (IV) | 1 946.00 | 614.00 | | 1 946.00 |
EE Grand total (I to V) | 3 558.00 | 3 706.00 | | 3 558.00 |
EI Including equity loans | 43.00 | | | 43.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | | | 18 704.00 | |
FJ Net sales | | | 18 704.00 | |
FR Total operating income (I) | | | 18 704.00 | |
FU Purchases of raw materials and other supplies | | | 2 886.00 | |
FV Inventory change (raw materials and supplies) | | | -15.00 | |
FW Other purchases and external expenses | | | 7 659.00 | |
FX Taxes, duties, and similar payments | | | 1 230.00 | |
FY Salaries and Wages | | | 5 400.00 | |
FZ Social Security Contributions | | | 2 257.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 227.00 | |
GF Total Operating Expenses (II) | | | 19 644.00 | |
GG - OPERATING RESULT (I - II) | | | -940.00 | |
GR Interest and similar expenses | | | 540.00 | |
GU Total financial expenses (VI) | | | 540.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -540.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -1 480.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 18 704.00 | 17 251.00 | | 18 704.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 20 184.00 | 16 111.00 | | 20 184.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -1 480.00 | 1 141.00 | | -1 480.00 |