| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 734.00 | 734.00 | | 734.00 |
AT Other tangible assets | 2 396.00 | 2 396.00 | | 2 396.00 |
BH Other financial assets | 1 000.00 | | 1 000.00 | 1 000.00 |
BJ TOTAL (I) | 4 130.00 | 3 130.00 | 1 000.00 | 4 130.00 |
BX Customers and related accounts | 13 680.00 | | 13 680.00 | 13 680.00 |
CF Cash and cash equivalents | 9 964.00 | | 9 964.00 | 9 964.00 |
CJ TOTAL (II) | 23 644.00 | | 23 644.00 | 23 644.00 |
CO Grand total (0 to V) | 27 774.00 | 3 130.00 | 24 644.00 | 27 774.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 5 000.00 | | | 5 000.00 |
DD Legal reserve (1) | 500.00 | | | 500.00 |
DH Retained earnings | 1 554.00 | | | 1 554.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 11 081.00 | | | 11 081.00 |
DL TOTAL (I) | 18 135.00 | | | 18 135.00 |
DX Trade payables and related accounts | 29.00 | | | 29.00 |
DY Tax and social security liabilities | 6 480.00 | | | 6 480.00 |
EC TOTAL (IV) | 6 509.00 | | | 6 509.00 |
EE Grand total (I to V) | 24 644.00 | | | 24 644.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 72 778.00 | | 72 778.00 | 72 778.00 |
FJ Net sales | 72 778.00 | | 72 778.00 | 72 778.00 |
FR Total operating income (I) | | | 72 778.00 | |
FU Purchases of raw materials and other supplies | | | 1 820.00 | |
FW Other purchases and external expenses | | | 57 313.00 | |
FX Taxes, duties, and similar payments | | | 600.00 | |
GF Total Operating Expenses (II) | | | 59 733.00 | |
GG - OPERATING RESULT (I - II) | | | 13 044.00 | |
GP Total financial income (V) | | | 3.00 | |
GU Total financial expenses (VI) | | | 1.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 13 048.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HD Total exceptional income (VII) | 1.00 | | | 1.00 |
HH Total exceptional expenses (VIII) | 12.00 | | | 12.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -11.00 | | | -11.00 |
HK Income tax | 1 955.00 | | | 1 955.00 |
HL TOTAL REVENUE (I + III + V + VII) | 72 782.00 | | | 72 782.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 61 700.00 | | | 61 700.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 11 081.00 | | | 11 081.00 |