| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 4 733.00 | | 4 733.00 | 4 733.00 |
BH Other financial assets | 880.00 | | 880.00 | 880.00 |
BJ TOTAL (I) | 5 613.00 | | 5 613.00 | 5 613.00 |
CF Cash and cash equivalents | 25 558.00 | | 25 558.00 | 25 558.00 |
CH Prepaid expenses | | | | |
CJ TOTAL (II) | 46 373.00 | | 46 373.00 | 46 373.00 |
CO Grand total (0 to V) | 51 986.00 | | 51 986.00 | 51 986.00 |
| |
| 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 |
DD Legal reserve (1) | 500.00 | 500.00 | | 500.00 |
DH Retained earnings | 29 262.00 | 43 771.00 | | 29 262.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 4 705.00 | -14 509.00 | | 4 705.00 |
DL TOTAL (I) | 39 467.00 | 34 762.00 | | 39 467.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 214.00 | 1 766.00 | | 1 214.00 |
DY Tax and social security liabilities | 10 810.00 | 9 965.00 | | 10 810.00 |
EA Other liabilities | | -48.00 | | |
EC TOTAL (IV) | 12 519.00 | 11 982.00 | | 12 519.00 |
EE Grand total (I to V) | 51 986.00 | 46 744.00 | | 51 986.00 |
EG Accrued income and payables due within one year | 12 519.00 | 11 982.00 | | 12 519.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FJ Net sales | | | 99 351.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 7 025.00 | |
FQ Other income | | | 29.00 | |
FR Total operating income (I) | | | 106 406.00 | |
FW Other purchases and external expenses | | | 35 521.00 | |
FX Taxes, duties, and similar payments | | | 767.00 | |
FY Salaries and Wages | | | 56 122.00 | |
FZ Social Security Contributions | | | 6 789.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 839.00 | |
GE Other Expenses | | | 13.00 | |
GF Total Operating Expenses (II) | | | 101 050.00 | |
GG - OPERATING RESULT (I - II) | | | 5 356.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 213.00 | |
GL Other interest and similar income | | | | |
GP Total financial income (V) | | | 213.00 | |
GR Interest and similar expenses | | | 2.00 | |
GU Total financial expenses (VI) | | | 2.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 211.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 5 567.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 203.00 | | | 203.00 |
HH Total exceptional expenses (VIII) | 203.00 | | | 203.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -203.00 | | | -203.00 |
HK Income tax | 659.00 | -2 703.00 | | 659.00 |
HL TOTAL REVENUE (I + III + V + VII) | 106 619.00 | 83 621.00 | | 106 619.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 101 914.00 | 98 130.00 | | 101 914.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 4 705.00 | -14 509.00 | | 4 705.00 |
