| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AA Uncalled Subscribed Capital | 4 000.00 | | 4 000.00 | 4 000.00 |
AR Technical installations, industrial equipment and tools | 3 108.00 | 1 628.00 | 1 480.00 | 3 108.00 |
BJ TOTAL (I) | 3 108.00 | 1 628.00 | 1 480.00 | 3 108.00 |
BL Raw materials, supplies | 124.00 | | 124.00 | 124.00 |
BX Customers and related accounts | 25 456.00 | | 25 456.00 | 25 456.00 |
BZ Other receivables | 1 860.00 | | 1 860.00 | 1 860.00 |
CF Cash and cash equivalents | 5 893.00 | | 5 893.00 | 5 893.00 |
CH Prepaid expenses | 5 122.00 | | 5 122.00 | 5 122.00 |
CJ TOTAL (II) | 38 458.00 | | 38 458.00 | 38 458.00 |
CO Grand total (0 to V) | 45 566.00 | 1 628.00 | 43 938.00 | 45 566.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 5 000.00 | 5 000.00 | | 5 000.00 |
DH Retained earnings | 15 884.00 | 5 625.00 | | 15 884.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -9 735.00 | 10 258.00 | | -9 735.00 |
DL TOTAL (I) | 11 148.00 | 20 884.00 | | 11 148.00 |
DU Loans and Debts from Credit Institutions (3) | | 496.00 | | |
DV Miscellaneous Loans and Financial Debts (4) | 3 794.00 | 3 811.00 | | 3 794.00 |
DX Trade payables and related accounts | 16 092.00 | 11 897.00 | | 16 092.00 |
DY Tax and social security liabilities | 12 902.00 | 10 601.00 | | 12 902.00 |
EC TOTAL (IV) | 32 789.00 | 26 806.00 | | 32 789.00 |
EE Grand total (I to V) | 43 938.00 | 47 691.00 | | 43 938.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 133 023.00 | | 133 023.00 | 133 023.00 |
FJ Net sales | 133 023.00 | | 133 023.00 | 133 023.00 |
FO Operating subsidies | | | 2 500.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 144.00 | |
FQ Other income | | | 4.00 | |
FR Total operating income (I) | | | 135 672.00 | |
FU Purchases of raw materials and other supplies | | | 64 425.00 | |
FV Inventory change (raw materials and supplies) | | | 282.00 | |
FW Other purchases and external expenses | | | 27 952.00 | |
FX Taxes, duties, and similar payments | | | 2 399.00 | |
FY Salaries and Wages | | | 43 997.00 | |
FZ Social Security Contributions | | | 5 353.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 621.00 | |
GE Other Expenses | | | 28.00 | |
GF Total Operating Expenses (II) | | | 145 061.00 | |
GG - OPERATING RESULT (I - II) | | | -9 389.00 | |
GR Interest and similar expenses | | | 345.00 | |
GU Total financial expenses (VI) | | | 345.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -345.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -9 735.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | | 471.00 | | |
HH Total exceptional expenses (VIII) | | 471.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -471.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 135 672.00 | 142 813.00 | | 135 672.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 145 407.00 | 132 555.00 | | 145 407.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -9 735.00 | 10 258.00 | | -9 735.00 |
