| |
| 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 | 2 000.00 | 2 000.00 | | 2 000.00 |
AT Other tangible assets | 2 392.00 | 2 392.00 | | 2 392.00 |
BH Other financial assets | 5 581.00 | | 5 581.00 | 5 581.00 |
BJ TOTAL (I) | 9 973.00 | 4 392.00 | 5 581.00 | 9 973.00 |
BZ Other receivables | 2 178.00 | | 2 178.00 | 2 178.00 |
CF Cash and cash equivalents | 2 682.00 | | 2 682.00 | 2 682.00 |
CJ TOTAL (II) | 4 860.00 | | 4 860.00 | 4 860.00 |
CO Grand total (0 to V) | 14 833.00 | 4 392.00 | 10 441.00 | 14 833.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 4 000.00 | 4 000.00 | | 4 000.00 |
DH Retained earnings | 6 604.00 | 6 768.00 | | 6 604.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -1 832.00 | -164.00 | | -1 832.00 |
DL TOTAL (I) | 8 772.00 | 10 604.00 | | 8 772.00 |
DV Miscellaneous Loans and Financial Debts (4) | | 2 064.00 | | |
DX Trade payables and related accounts | 1 000.00 | 1 100.00 | | 1 000.00 |
DY Tax and social security liabilities | 669.00 | 1 695.00 | | 669.00 |
EC TOTAL (IV) | 1 669.00 | 4 859.00 | | 1 669.00 |
EE Grand total (I to V) | 10 441.00 | 15 462.00 | | 10 441.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 25 864.00 | | 25 864.00 | 25 864.00 |
FJ Net sales | 25 864.00 | | 25 864.00 | 25 864.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | | |
FR Total operating income (I) | | | 25 864.00 | |
FU Purchases of raw materials and other supplies | | | 1 322.00 | |
FW Other purchases and external expenses | | | 17 396.00 | |
FX Taxes, duties, and similar payments | | | 630.00 | |
FY Salaries and Wages | | | 7 336.00 | |
FZ Social Security Contributions | | | 540.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 15.00 | |
GF Total Operating Expenses (II) | | | 27 239.00 | |
GG - OPERATING RESULT (I - II) | | | -1 375.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -1 375.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 457.00 | | | 457.00 |
HH Total exceptional expenses (VIII) | 457.00 | | | 457.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -457.00 | | | -457.00 |
HL TOTAL REVENUE (I + III + V + VII) | 25 864.00 | 26 091.00 | | 25 864.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 27 696.00 | 26 255.00 | | 27 696.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -1 832.00 | -164.00 | | -1 832.00 |
