| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 560.00 | 335.00 | 225.00 | 560.00 |
AT Other tangible assets | 2 551.00 | 671.00 | 1 880.00 | 2 551.00 |
BH Other financial assets | 20.00 | | 20.00 | 20.00 |
BJ TOTAL (I) | 3 131.00 | 1 006.00 | 2 125.00 | 3 131.00 |
BN Goods in progress | 2 500.00 | | 2 500.00 | 2 500.00 |
BX Customers and related accounts | 21 780.00 | | 21 780.00 | 21 780.00 |
BZ Other receivables | 520.00 | | 520.00 | 520.00 |
CF Cash and cash equivalents | 7 082.00 | | 7 082.00 | 7 082.00 |
CH Prepaid expenses | 520.00 | | 520.00 | 520.00 |
CJ TOTAL (II) | 32 402.00 | | 32 402.00 | 32 402.00 |
CO Grand total (0 to V) | 35 533.00 | 1 006.00 | 34 527.00 | 35 533.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 500.00 | 500.00 | | 500.00 |
DD Legal reserve (1) | 800.00 | | | 800.00 |
DH Retained earnings | 1 600.00 | | | 1 600.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -2 210.00 | 2 400.00 | | -2 210.00 |
DL TOTAL (I) | 689.00 | 2 900.00 | | 689.00 |
DU Loans and Debts from Credit Institutions (3) | 781.00 | 1 925.00 | | 781.00 |
DV Miscellaneous Loans and Financial Debts (4) | 228.00 | 210.00 | | 228.00 |
DX Trade payables and related accounts | 1 738.00 | 2 571.00 | | 1 738.00 |
DY Tax and social security liabilities | 31 090.00 | 22 036.00 | | 31 090.00 |
EC TOTAL (IV) | 33 838.00 | 26 742.00 | | 33 838.00 |
EE Grand total (I to V) | 34 527.00 | 29 642.00 | | 34 527.00 |
EG Accrued income and payables due within one year | 33 838.00 | 25 962.00 | | 33 838.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 132 295.00 | | 132 295.00 | 132 295.00 |
FJ Net sales | 132 295.00 | | 132 295.00 | 132 295.00 |
FM Inventory production | | | 2 500.00 | |
FQ Other income | | | 2.00 | |
FR Total operating income (I) | | | 134 796.00 | |
FW Other purchases and external expenses | | | 58 900.00 | |
FX Taxes, duties, and similar payments | | | 125.00 | |
FY Salaries and Wages | | | 77 188.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 748.00 | |
GE Other Expenses | | | 2.00 | |
GF Total Operating Expenses (II) | | | 136 962.00 | |
GG - OPERATING RESULT (I - II) | | | -2 166.00 | |
GR Interest and similar expenses | | | 44.00 | |
GU Total financial expenses (VI) | | | 44.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -44.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -2 210.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | | 423.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 134 796.00 | 103 797.00 | | 134 796.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 137 007.00 | 101 397.00 | | 137 007.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -2 210.00 | 2 400.00 | | -2 210.00 |
