| |
| 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 | | | | |
BJ TOTAL (I) | | | | |
BT Goods | | | 2 459.00 | |
BV Advances and down payments on orders | | | 361.00 | |
BX Customers and related accounts | | | 4 434.00 | |
BZ Other receivables | | | 90.00 | |
CF Cash and cash equivalents | | | 25 219.00 | |
CJ TOTAL (II) | | | 32 555.00 | |
CO Grand total (0 to V) | | | 32 555.00 | |
| |
| 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 |
DD Legal reserve (1) | 400.00 | 400.00 | | 400.00 |
DG Other reserves | 10 649.00 | 10 176.00 | | 10 649.00 |
DH Retained earnings | | -2 573.00 | | |
DI RESULTS FOR THE YEAR (Profit or Loss) | 4 525.00 | 3 049.00 | | 4 525.00 |
DL TOTAL (I) | 19 574.00 | 15 052.00 | | 19 574.00 |
DV Miscellaneous Loans and Financial Debts (4) | 6 774.00 | 6 332.00 | | 6 774.00 |
DX Trade payables and related accounts | | 360.00 | | |
DY Tax and social security liabilities | 6 207.00 | 3 091.00 | | 6 207.00 |
EC TOTAL (IV) | 12 981.00 | 9 785.00 | | 12 981.00 |
EE Grand total (I to V) | 32 555.00 | 24 834.00 | | 32 555.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | | | 67 172.00 | |
FG Production sold - services | | | 16 861.00 | |
FJ Net sales | | | 84 033.00 | |
FO Operating subsidies | | | 3 000.00 | |
FQ Other income | | | 69.00 | |
FR Total operating income (I) | | | 87 102.00 | |
FS Purchases of goods (including customs duties) | | | 36 323.00 | |
FT Inventory change (goods) | | | 523.00 | |
FU Purchases of raw materials and other supplies | | | 38.00 | |
FW Other purchases and external expenses | | | 29 747.00 | |
FX Taxes, duties, and similar payments | | | 271.00 | |
FY Salaries and Wages | | | 11 006.00 | |
FZ Social Security Contributions | | | 4 044.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 37.00 | |
GE Other Expenses | | | 49.00 | |
GF Total Operating Expenses (II) | | | 82 038.00 | |
GG - OPERATING RESULT (I - II) | | | 5 064.00 | |
GP Total financial income (V) | | | 20.00 | |
GR Interest and similar expenses | | | 131.00 | |
GU Total financial expenses (VI) | | | 131.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -111.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 4 953.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HH Total exceptional expenses (VIII) | 135.00 | 110.00 | | 135.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -135.00 | -110.00 | | -135.00 |
HK Income tax | 293.00 | 103.00 | | 293.00 |
HL TOTAL REVENUE (I + III + V + VII) | 87 122.00 | 75 856.00 | | 87 122.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 82 597.00 | 72 807.00 | | 82 597.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 4 525.00 | 3 049.00 | | 4 525.00 |
