| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 541.00 | 275.00 | 266.00 | 541.00 |
BD Other fixed assets | 80.00 | | 80.00 | 80.00 |
BH Other financial assets | 280.00 | | 280.00 | 280.00 |
BJ TOTAL (I) | 901.00 | 275.00 | 626.00 | 901.00 |
BX Customers and related accounts | 5 056.00 | | 5 056.00 | 5 056.00 |
BZ Other receivables | 1.00 | | 1.00 | 1.00 |
CF Cash and cash equivalents | 1 579.00 | | 1 579.00 | 1 579.00 |
CJ TOTAL (II) | 6 636.00 | | 6 636.00 | 6 636.00 |
CO Grand total (0 to V) | 7 537.00 | 275.00 | 7 262.00 | 7 537.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 3 000.00 | 3 000.00 | | 3 000.00 |
DD Legal reserve (1) | 300.00 | 300.00 | | 300.00 |
DH Retained earnings | -2 808.00 | -3 068.00 | | -2 808.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -671.00 | 260.00 | | -671.00 |
DL TOTAL (I) | -179.00 | 492.00 | | -179.00 |
DU Loans and Debts from Credit Institutions (3) | | 634.00 | | |
DV Miscellaneous Loans and Financial Debts (4) | 27.00 | | | 27.00 |
DX Trade payables and related accounts | 2 095.00 | 571.00 | | 2 095.00 |
DY Tax and social security liabilities | 4 719.00 | 3 460.00 | | 4 719.00 |
EA Other liabilities | 600.00 | | | 600.00 |
EC TOTAL (IV) | 7 441.00 | 4 665.00 | | 7 441.00 |
EE Grand total (I to V) | 7 262.00 | 5 157.00 | | 7 262.00 |
EG Accrued income and payables due within one year | 7 441.00 | 4 665.00 | | 7 441.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 27 101.00 | | 27 101.00 | 27 101.00 |
FJ Net sales | 27 101.00 | | 27 101.00 | 27 101.00 |
FQ Other income | | | | |
FR Total operating income (I) | | | 27 101.00 | |
FW Other purchases and external expenses | | | 16 181.00 | |
FX Taxes, duties, and similar payments | | | 615.00 | |
FY Salaries and Wages | | | 8 126.00 | |
FZ Social Security Contributions | | | 2 844.00 | |
GA Operating Expenses - Depreciation and Amortization | | | | |
GE Other Expenses | | | 3.00 | |
GF Total Operating Expenses (II) | | | 27 769.00 | |
GG - OPERATING RESULT (I - II) | | | -668.00 | |
GL Other interest and similar income | | | | |
GP Total financial income (V) | | | | |
GR Interest and similar expenses | | | 4.00 | |
GU Total financial expenses (VI) | | | 4.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -4.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -671.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | | 236.00 | | |
HH Total exceptional expenses (VIII) | | 236.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -236.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 27 101.00 | 31 952.00 | | 27 101.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 27 772.00 | 31 692.00 | | 27 772.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -671.00 | 260.00 | | -671.00 |
