| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 6 475.00 | 5 338.00 | 1 137.00 | 6 475.00 |
BH Other financial assets | 30.00 | | 30.00 | 30.00 |
BJ TOTAL (I) | 9 005.00 | 5 338.00 | 3 667.00 | 9 005.00 |
BV Advances and down payments on orders | 167.00 | | 167.00 | 167.00 |
BX Customers and related accounts | 200.00 | | 200.00 | 200.00 |
BZ Other receivables | 1 370.00 | | 1 370.00 | 1 370.00 |
CF Cash and cash equivalents | 32 381.00 | | 32 381.00 | 32 381.00 |
CJ TOTAL (II) | 34 118.00 | | 34 118.00 | 34 118.00 |
CO Grand total (0 to V) | 43 123.00 | 5 338.00 | 37 785.00 | 43 123.00 |
CP Shares due in less than one year | 30.00 | | | 30.00 |
CU Other investments | 2 500.00 | | 2 500.00 | 2 500.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | | | 1 000.00 |
DD Legal reserve (1) | 100.00 | | | 100.00 |
DG Other reserves | 57 263.00 | | | 57 263.00 |
DH Retained earnings | -22 860.00 | | | -22 860.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -9 004.00 | | | -9 004.00 |
DL TOTAL (I) | 26 500.00 | | | 26 500.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 576.00 | | | 1 576.00 |
DX Trade payables and related accounts | 505.00 | | | 505.00 |
DY Tax and social security liabilities | 9 205.00 | | | 9 205.00 |
EC TOTAL (IV) | 11 285.00 | | | 11 285.00 |
EE Grand total (I to V) | 37 785.00 | | | 37 785.00 |
EG Accrued income and payables due within one year | 11 285.00 | | | 11 285.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 68 400.00 | | 68 400.00 | 68 400.00 |
FJ Net sales | 68 400.00 | | 68 400.00 | 68 400.00 |
FQ Other income | | | 18.00 | |
FR Total operating income (I) | | | 68 418.00 | |
FW Other purchases and external expenses | | | 21 681.00 | |
FX Taxes, duties, and similar payments | | | 3 862.00 | |
FY Salaries and Wages | | | 32 000.00 | |
FZ Social Security Contributions | | | 19 061.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 744.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 77 350.00 | |
GG - OPERATING RESULT (I - II) | | | -8 932.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -8 932.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A2 TOTAL ASSETS | 19 061.00 | | | 19 061.00 |
HE Exceptional expenses on management operations | 72.00 | | | 72.00 |
HH Total exceptional expenses (VIII) | 72.00 | | | 72.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -72.00 | | | -72.00 |
HL TOTAL REVENUE (I + III + V + VII) | 68 418.00 | | | 68 418.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 77 422.00 | | | 77 422.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -9 004.00 | | | -9 004.00 |
