| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AP Buildings | | | 7 536.00 | |
AR Technical installations, industrial equipment and tools | | | 49 598.00 | |
BF Loans | | | 321.00 | |
BJ TOTAL (I) | | | 57 456.00 | |
BZ Other receivables | | | 536.00 | |
CF Cash and cash equivalents | | | 831.00 | |
CJ TOTAL (II) | | | 1 367.00 | |
CO Grand total (0 to V) | | | 58 823.00 | |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | | | 10 000.00 |
DH Retained earnings | 16 359.00 | | | 16 359.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 4 213.00 | | | 4 213.00 |
DL TOTAL (I) | 30 572.00 | | | 30 572.00 |
DU Loans and Debts from Credit Institutions (3) | 11 248.00 | | | 11 248.00 |
DV Miscellaneous Loans and Financial Debts (4) | 16 000.00 | | | 16 000.00 |
DX Trade payables and related accounts | 260.00 | | | 260.00 |
DY Tax and social security liabilities | 743.00 | | | 743.00 |
EC TOTAL (IV) | 28 251.00 | | | 28 251.00 |
EE Grand total (I to V) | 58 823.00 | | | 58 823.00 |
EI Including equity loans | 16 000.00 | | | 16 000.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | 16 239.00 | | 16 239.00 | 16 239.00 |
FJ Net sales | 16 239.00 | | 16 239.00 | 16 239.00 |
FR Total operating income (I) | | | 16 239.00 | |
FW Other purchases and external expenses | | | 1 428.00 | |
FX Taxes, duties, and similar payments | | | 306.00 | |
FY Salaries and Wages | | | 2 000.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 6 858.00 | |
GF Total Operating Expenses (II) | | | 10 592.00 | |
GG - OPERATING RESULT (I - II) | | | 5 648.00 | |
GK Income from other securities and fixed asset receivables | | | 4.00 | |
GP Total financial income (V) | | | 4.00 | |
GR Interest and similar expenses | | | 696.00 | |
GU Total financial expenses (VI) | | | 696.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -692.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 4 956.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 743.00 | | | 743.00 |
HL TOTAL REVENUE (I + III + V + VII) | 16 243.00 | | | 16 243.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 12 030.00 | | | 12 030.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 4 213.00 | | | 4 213.00 |