| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 5 552.00 | 3 297.00 | 2 256.00 | 5 552.00 |
BJ TOTAL (I) | 5 552.00 | 3 297.00 | 2 256.00 | 5 552.00 |
BP Services in progress | 29 925.00 | | 29 925.00 | 29 925.00 |
BX Customers and related accounts | 41 013.00 | | 41 013.00 | 41 013.00 |
BZ Other receivables | 635.00 | | 635.00 | 635.00 |
CF Cash and cash equivalents | 13 769.00 | | 13 769.00 | 13 769.00 |
CH Prepaid expenses | | | | |
CJ TOTAL (II) | 85 342.00 | | 85 342.00 | 85 342.00 |
CO Grand total (0 to V) | 90 895.00 | 3 297.00 | 87 598.00 | 90 895.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 622.00 | 7 622.00 | | 7 622.00 |
DD Legal reserve (1) | 902.00 | 902.00 | | 902.00 |
DG Other reserves | 23 086.00 | 23 412.00 | | 23 086.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 4 302.00 | 436.00 | | 4 302.00 |
DL TOTAL (I) | 35 913.00 | 32 373.00 | | 35 913.00 |
DU Loans and Debts from Credit Institutions (3) | 19 200.00 | | | 19 200.00 |
DX Trade payables and related accounts | 4 851.00 | 2 395.00 | | 4 851.00 |
DY Tax and social security liabilities | 22 051.00 | 12 573.00 | | 22 051.00 |
EA Other liabilities | 5 584.00 | 48 633.00 | | 5 584.00 |
EC TOTAL (IV) | 51 685.00 | 63 601.00 | | 51 685.00 |
EE Grand total (I to V) | 87 598.00 | 95 974.00 | | 87 598.00 |
EG Accrued income and payables due within one year | 37 347.00 | 63 601.00 | | 37 347.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 420.00 | | 420.00 | 420.00 |
FG Production sold - services | 108 292.00 | | 108 292.00 | 108 292.00 |
FJ Net sales | 108 712.00 | | 108 712.00 | 108 712.00 |
FM Inventory production | | | -14 295.00 | |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 94 418.00 | |
FW Other purchases and external expenses | | | 46 294.00 | |
FX Taxes, duties, and similar payments | | | 3 148.00 | |
FY Salaries and Wages | | | 39 600.00 | |
FZ Social Security Contributions | | | 15 915.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 099.00 | |
GE Other Expenses | | | 144.00 | |
GF Total Operating Expenses (II) | | | 106 200.00 | |
GG - OPERATING RESULT (I - II) | | | -11 782.00 | |
GR Interest and similar expenses | | | 39.00 | |
GU Total financial expenses (VI) | | | 39.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -39.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -11 821.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A2 TOTAL ASSETS | 15 915.00 | 22 386.00 | | 15 915.00 |
HA Exceptional income from management transactions | 20 401.00 | 1 094.00 | | 20 401.00 |
HD Total exceptional income (VII) | 20 401.00 | 1 094.00 | | 20 401.00 |
HE Exceptional expenses on management operations | 3 518.00 | 17.00 | | 3 518.00 |
HH Total exceptional expenses (VIII) | 3 518.00 | 17.00 | | 3 518.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 16 884.00 | 1 077.00 | | 16 884.00 |
HK Income tax | 761.00 | 80.00 | | 761.00 |
HL TOTAL REVENUE (I + III + V + VII) | 114 819.00 | 113 177.00 | | 114 819.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 110 517.00 | 112 741.00 | | 110 517.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 4 302.00 | 436.00 | | 4 302.00 |
