| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 249.00 | 199.00 | 50.00 | 249.00 |
AT Other tangible assets | 4 922.00 | 2 222.00 | 2 700.00 | 4 922.00 |
BJ TOTAL (I) | 5 211.00 | 2 421.00 | 2 790.00 | 5 211.00 |
BX Customers and related accounts | 5 574.00 | | 5 574.00 | 5 574.00 |
BZ Other receivables | 431.00 | | 431.00 | 431.00 |
CF Cash and cash equivalents | 16 312.00 | | 16 312.00 | 16 312.00 |
CH Prepaid expenses | | | | |
CJ TOTAL (II) | 22 318.00 | | 22 318.00 | 22 318.00 |
CO Grand total (0 to V) | 27 528.00 | 2 421.00 | 25 108.00 | 27 528.00 |
CU Other investments | 40.00 | | 40.00 | 40.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | 1 000.00 | | 1 000.00 |
DH Retained earnings | 13 425.00 | 19 495.00 | | 13 425.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -6 412.00 | -6 070.00 | | -6 412.00 |
DL TOTAL (I) | 8 013.00 | 14 425.00 | | 8 013.00 |
DV Miscellaneous Loans and Financial Debts (4) | 10 594.00 | 167.00 | | 10 594.00 |
DX Trade payables and related accounts | 1 848.00 | 1 836.00 | | 1 848.00 |
DY Tax and social security liabilities | 4 652.00 | 5 064.00 | | 4 652.00 |
EC TOTAL (IV) | 17 094.00 | 7 067.00 | | 17 094.00 |
EE Grand total (I to V) | 25 108.00 | 21 492.00 | | 25 108.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 72 455.00 | | 72 455.00 | 72 455.00 |
FJ Net sales | 72 455.00 | | 72 455.00 | 72 455.00 |
FR Total operating income (I) | | | 72 455.00 | |
FW Other purchases and external expenses | | | 27 116.00 | |
FX Taxes, duties, and similar payments | | | 2 954.00 | |
FY Salaries and Wages | | | 30 000.00 | |
FZ Social Security Contributions | | | 17 740.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 057.00 | |
GF Total Operating Expenses (II) | | | 78 867.00 | |
GG - OPERATING RESULT (I - II) | | | -6 412.00 | |
GL Other interest and similar income | | | 1.00 | |
GP Total financial income (V) | | | 1.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 1.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -6 412.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 72 456.00 | 85 151.00 | | 72 456.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 78 867.00 | 91 221.00 | | 78 867.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -6 412.00 | -6 070.00 | | -6 412.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 10 594.00 | 10 594.00 | | 10 594.00 |
8B Suppliers and Related Accounts | 1 848.00 | 1 848.00 | | 1 848.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 6 005.00 | 6 005.00 | | 6 005.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 17 094.00 | 17 094.00 | | 17 094.00 |
