| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BZ Other receivables | 631.00 | | 631.00 | 631.00 |
CF Cash and cash equivalents | 30 028.00 | | 30 028.00 | 30 028.00 |
CJ TOTAL (II) | 30 660.00 | | 30 660.00 | 30 660.00 |
CO Grand total (0 to V) | 30 660.00 | | 30 660.00 | 30 660.00 |
| |
| 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 |
DD Legal reserve (1) | 100.00 | 100.00 | | 100.00 |
DG Other reserves | 9 743.00 | 9 005.00 | | 9 743.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 1 475.00 | 737.00 | | 1 475.00 |
DL TOTAL (I) | 12 317.00 | 10 843.00 | | 12 317.00 |
DV Miscellaneous Loans and Financial Debts (4) | 15 318.00 | 9 446.00 | | 15 318.00 |
DX Trade payables and related accounts | 756.00 | | | 756.00 |
DY Tax and social security liabilities | | 658.00 | | |
EA Other liabilities | 2 268.00 | 50.00 | | 2 268.00 |
EC TOTAL (IV) | 18 342.00 | 10 155.00 | | 18 342.00 |
EE Grand total (I to V) | 30 660.00 | 20 997.00 | | 30 660.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 15 018.00 | | 15 018.00 | 15 018.00 |
FJ Net sales | 15 018.00 | | 15 018.00 | 15 018.00 |
FQ Other income | | | 120.00 | |
FR Total operating income (I) | | | 15 138.00 | |
FW Other purchases and external expenses | | | 8 276.00 | |
FX Taxes, duties, and similar payments | | | 343.00 | |
FY Salaries and Wages | | | 4 445.00 | |
FZ Social Security Contributions | | | 564.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 13 629.00 | |
GG - OPERATING RESULT (I - II) | | | 1 508.00 | |
GK Income from other securities and fixed asset receivables | | | 33.00 | |
GL Other interest and similar income | | | | |
GP Total financial income (V) | | | 33.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 33.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 1 542.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | | 2.00 | | |
HD Total exceptional income (VII) | | 2.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | 2.00 | | |
HK Income tax | 67.00 | | | 67.00 |
HL TOTAL REVENUE (I + III + V + VII) | 15 171.00 | 13 141.00 | | 15 171.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 13 696.00 | 12 404.00 | | 13 696.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 1 475.00 | 737.00 | | 1 475.00 |
| |
| 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 | 15 318.00 | 15 318.00 | | 15 318.00 |
8B Suppliers and Related Accounts | 756.00 | 756.00 | | 756.00 |
8K Other liabilities (including liabilities related to repo transactions) | 2 268.00 | 2 268.00 | | 2 268.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 631.00 | 631.00 | | 631.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 18 342.00 | 18 342.00 | | 18 342.00 |
