| |
| 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 | | | 5 600.00 | |
AT Other tangible assets | | | 16 053.00 | |
BJ TOTAL (I) | | | 21 653.00 | |
BL Raw materials, supplies | | | 1 292.00 | |
BX Customers and related accounts | | | 2 155.00 | |
BZ Other receivables | | | 349.00 | |
CF Cash and cash equivalents | | | 5 760.00 | |
CH Prepaid expenses | | | 128.00 | |
CJ TOTAL (II) | | | 9 684.00 | |
CO Grand total (0 to V) | | | 31 337.00 | |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | | | 1 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 348.00 | | | 348.00 |
DL TOTAL (I) | 1 348.00 | | | 1 348.00 |
DU Loans and Debts from Credit Institutions (3) | 6 418.00 | | | 6 418.00 |
DV Miscellaneous Loans and Financial Debts (4) | 18 868.00 | | | 18 868.00 |
DX Trade payables and related accounts | 1 624.00 | | | 1 624.00 |
DY Tax and social security liabilities | 3 078.00 | | | 3 078.00 |
EC TOTAL (IV) | 29 989.00 | | | 29 989.00 |
EE Grand total (I to V) | 31 337.00 | | | 31 337.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FJ Net sales | | | 90 481.00 | |
FR Total operating income (I) | | | 90 482.00 | |
FU Purchases of raw materials and other supplies | | | 35 786.00 | |
FV Inventory change (raw materials and supplies) | | | -1 292.00 | |
FW Other purchases and external expenses | | | 24 156.00 | |
FX Taxes, duties, and similar payments | | | 1 487.00 | |
FY Salaries and Wages | | | 24 469.00 | |
FZ Social Security Contributions | | | 466.00 | |
GB Operating Expenses - Provisions | | | 4 978.00 | |
GF Total Operating Expenses (II) | | | 90 050.00 | |
GG - OPERATING RESULT (I - II) | | | 432.00 | |
GU Total financial expenses (VI) | | | 23.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -23.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 409.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 61.00 | | | 61.00 |
HL TOTAL REVENUE (I + III + V + VII) | 90 482.00 | | | 90 482.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 90 134.00 | | | 90 134.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 348.00 | | | 348.00 |