| |
| 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 | 2 996.00 | 2 996.00 | | 2 996.00 |
AT Other tangible assets | 21 030.00 | 19 124.00 | 1 905.00 | 21 030.00 |
BD Other fixed assets | 7.00 | | 7.00 | 7.00 |
BJ TOTAL (I) | 24 034.00 | 22 120.00 | 1 913.00 | 24 034.00 |
BL Raw materials, supplies | 1 617.00 | | 1 617.00 | 1 617.00 |
BX Customers and related accounts | 8 129.00 | | 8 129.00 | 8 129.00 |
BZ Other receivables | 2 268.00 | | 2 268.00 | 2 268.00 |
CF Cash and cash equivalents | 6 552.00 | | 6 552.00 | 6 552.00 |
CJ TOTAL (II) | 18 567.00 | | 18 567.00 | 18 567.00 |
CO Grand total (0 to V) | 42 601.00 | 22 120.00 | 20 480.00 | 42 601.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 500.00 | 500.00 | | 500.00 |
DH Retained earnings | -38 992.00 | -45 768.00 | | -38 992.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -5 323.00 | 6 775.00 | | -5 323.00 |
DL TOTAL (I) | -43 816.00 | -38 492.00 | | -43 816.00 |
DU Loans and Debts from Credit Institutions (3) | 341.00 | 445.00 | | 341.00 |
DW Advances and down payments received on current orders | 1 933.00 | 953.00 | | 1 933.00 |
DX Trade payables and related accounts | 14 329.00 | 15 614.00 | | 14 329.00 |
DY Tax and social security liabilities | 47 693.00 | 52 612.00 | | 47 693.00 |
EC TOTAL (IV) | 64 297.00 | 69 625.00 | | 64 297.00 |
EE Grand total (I to V) | 20 480.00 | 31 132.00 | | 20 480.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | | | 84 875.00 | |
FJ Net sales | | | 84 875.00 | |
FM Inventory production | | | | |
FQ Other income | | | 2.00 | |
FR Total operating income (I) | | | 84 878.00 | |
FU Purchases of raw materials and other supplies | | | 48 622.00 | |
FV Inventory change (raw materials and supplies) | | | | |
FW Other purchases and external expenses | | | 19 423.00 | |
FX Taxes, duties, and similar payments | | | 1 005.00 | |
FY Salaries and Wages | | | 16 155.00 | |
FZ Social Security Contributions | | | 3 858.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 936.00 | |
GE Other Expenses | | | 2.00 | |
GF Total Operating Expenses (II) | | | 90 004.00 | |
GG - OPERATING RESULT (I - II) | | | -5 126.00 | |
GR Interest and similar expenses | | | 75.00 | |
GU Total financial expenses (VI) | | | 75.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -75.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -5 201.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 121.00 | | | 121.00 |
HH Total exceptional expenses (VIII) | 121.00 | | | 121.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -121.00 | | | -121.00 |
HL TOTAL REVENUE (I + III + V + VII) | 84 878.00 | 125 266.00 | | 84 878.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 90 201.00 | 118 491.00 | | 90 201.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -5 323.00 | 6 775.00 | | -5 323.00 |
