| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BX Customers and related accounts | 8 104.00 | | | 8 104.00 |
BZ Other receivables | 24 601.00 | | | 24 601.00 |
CF Cash and cash equivalents | 1 205.00 | | | 1 205.00 |
CH Prepaid expenses | 204.00 | | | 204.00 |
CJ TOTAL (II) | 34 114.00 | | | 34 114.00 |
CO Grand total (0 to V) | 34 114.00 | | | 34 114.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 22 867.00 | | | 22 867.00 |
DH Retained earnings | -13 838.00 | | | -13 838.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -19 022.00 | | | -19 022.00 |
DL TOTAL (I) | -9 993.00 | | | -9 993.00 |
DU Loans and Debts from Credit Institutions (3) | 23.00 | | | 23.00 |
DX Trade payables and related accounts | 41 009.00 | | | 41 009.00 |
DY Tax and social security liabilities | 3 075.00 | | | 3 075.00 |
EC TOTAL (IV) | 44 107.00 | | | 44 107.00 |
EE Grand total (I to V) | 34 114.00 | | | 34 114.00 |
EG Accrued income and payables due within one year | 44 107.00 | | | 44 107.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 23.00 | | | 23.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | | 61 822.00 | |
FJ Net sales | | | 61 822.00 | |
FR Total operating income (I) | | | 61 823.00 | |
FU Purchases of raw materials and other supplies | | | 3 182.00 | |
FW Other purchases and external expenses | | | 80 354.00 | |
FX Taxes, duties, and similar payments | | | 4 676.00 | |
FY Salaries and Wages | | | 12 743.00 | |
GE Other Expenses | | | -2.00 | |
GF Total Operating Expenses (II) | | | 105 387.00 | |
GG - OPERATING RESULT (I - II) | | | -43 565.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -43 565.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 1 158.00 | | | 1 158.00 |
HD Total exceptional income (VII) | 1 158.00 | | | 1 158.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 1 158.00 | | | 1 158.00 |
HJ Employee participation in company results | -23 384.00 | | | -23 384.00 |
HL TOTAL REVENUE (I + III + V + VII) | 62 981.00 | | | 62 981.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 82 003.00 | | | 82 003.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -19 022.00 | | | -19 022.00 |