| |
| 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 | 17 900.00 | 5 330.00 | 12 570.00 | 17 900.00 |
AT Other tangible assets | 32 211.00 | 12 305.00 | 19 906.00 | 32 211.00 |
BJ TOTAL (I) | 50 111.00 | 17 635.00 | 32 475.00 | 50 111.00 |
BZ Other receivables | 21 498.00 | | 21 498.00 | 21 498.00 |
CF Cash and cash equivalents | 1 024.00 | | 1 024.00 | 1 024.00 |
CJ TOTAL (II) | 22 522.00 | | 22 522.00 | 22 522.00 |
CO Grand total (0 to V) | 72 632.00 | 17 635.00 | 54 997.00 | 72 632.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 500.00 | 500.00 | | 500.00 |
DD Legal reserve (1) | 50.00 | 50.00 | | 50.00 |
DH Retained earnings | 37 325.00 | 1 324.00 | | 37 325.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 106.00 | 36 001.00 | | 106.00 |
DL TOTAL (I) | 37 981.00 | 37 875.00 | | 37 981.00 |
DX Trade payables and related accounts | 4 662.00 | 125.00 | | 4 662.00 |
DY Tax and social security liabilities | 12 353.00 | 24 163.00 | | 12 353.00 |
EA Other liabilities | | 120.00 | | |
EC TOTAL (IV) | 17 016.00 | 24 408.00 | | 17 016.00 |
EE Grand total (I to V) | 54 997.00 | 62 283.00 | | 54 997.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 50 197.00 | | 50 197.00 | 50 197.00 |
FJ Net sales | 50 197.00 | | 50 197.00 | 50 197.00 |
FM Inventory production | | | | |
FQ Other income | | | 2.00 | |
FR Total operating income (I) | | | 50 199.00 | |
FU Purchases of raw materials and other supplies | | | 285.00 | |
FW Other purchases and external expenses | | | 53 766.00 | |
FX Taxes, duties, and similar payments | | | 220.00 | |
FY Salaries and Wages | | | -12 500.00 | |
FZ Social Security Contributions | | | -3 125.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 10 928.00 | |
GE Other Expenses | | | 500.00 | |
GF Total Operating Expenses (II) | | | 50 074.00 | |
GG - OPERATING RESULT (I - II) | | | 125.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 125.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | | 131.00 | | |
HH Total exceptional expenses (VIII) | | 131.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -131.00 | | |
HK Income tax | 19.00 | 7 168.00 | | 19.00 |
HL TOTAL REVENUE (I + III + V + VII) | 50 199.00 | 153 566.00 | | 50 199.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 50 093.00 | 117 565.00 | | 50 093.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 106.00 | 36 001.00 | | 106.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8B Suppliers and Related Accounts | 4 662.00 | 4 662.00 | | 4 662.00 |
VQ Other Taxes, Duties, and Similar Debts | 12 353.00 | 12 353.00 | | 12 353.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 21 498.00 | 21 498.00 | | 21 498.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 17 016.00 | 17 016.00 | | 17 016.00 |
