| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 198.00 | | 198.00 | 198.00 |
BH Other financial assets | | | | |
BJ TOTAL (I) | 198.00 | | 198.00 | 198.00 |
BX Customers and related accounts | 42 263.00 | | 42 263.00 | 42 263.00 |
BZ Other receivables | 666.00 | | 665.00 | 666.00 |
CF Cash and cash equivalents | 18 639.00 | | 18 639.00 | 18 639.00 |
CJ TOTAL (II) | 61 567.00 | | 61 567.00 | 61 567.00 |
CO Grand total (0 to V) | 61 765.00 | | 61 765.00 | 61 765.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 40 000.00 | 40 000.00 | | 40 000.00 |
DD Legal reserve (1) | 4 000.00 | 4 000.00 | | 4 000.00 |
DH Retained earnings | -72 029.00 | -60 135.00 | | -72 029.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 3 512.00 | -11 895.00 | | 3 512.00 |
DL TOTAL (I) | -24 517.00 | -28 029.00 | | -24 517.00 |
DU Loans and Debts from Credit Institutions (3) | 36.00 | 34.00 | | 36.00 |
DX Trade payables and related accounts | 2 640.00 | 2 662.00 | | 2 640.00 |
DY Tax and social security liabilities | 29 643.00 | 19 730.00 | | 29 643.00 |
EA Other liabilities | 53 964.00 | 43 824.00 | | 53 964.00 |
EC TOTAL (IV) | 86 283.00 | 66 250.00 | | 86 283.00 |
EE Grand total (I to V) | 61 765.00 | 38 221.00 | | 61 765.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 111 232.00 | | 111 232.00 | 111 232.00 |
FJ Net sales | 111 232.00 | | 111 232.00 | 111 232.00 |
FQ Other income | | | 3.00 | |
FR Total operating income (I) | | | 111 235.00 | |
FW Other purchases and external expenses | | | 32 700.00 | |
FX Taxes, duties, and similar payments | | | 1 002.00 | |
FY Salaries and Wages | | | 52 270.00 | |
FZ Social Security Contributions | | | 21 632.00 | |
GF Total Operating Expenses (II) | | | 107 603.00 | |
GG - OPERATING RESULT (I - II) | | | 3 632.00 | |
GR Interest and similar expenses | | | | |
GU Total financial expenses (VI) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 3 632.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HF Exceptional expenses on capital transactions | 120.00 | | | 120.00 |
HH Total exceptional expenses (VIII) | 120.00 | | | 120.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -120.00 | | | -120.00 |
HL TOTAL REVENUE (I + III + V + VII) | 111 235.00 | 100 692.00 | | 111 235.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 107 723.00 | 112 586.00 | | 107 723.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 3 512.00 | -11 895.00 | | 3 512.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8B Suppliers and Related Accounts | 2 640.00 | 2 640.00 | | 2 640.00 |
8K Other liabilities (including liabilities related to repo transactions) | 53 964.00 | 53 964.00 | | 53 964.00 |
VG Loans with a maturity of up to one year at origin | 36.00 | 36.00 | | 36.00 |
VQ Other Taxes, Duties, and Similar Debts | 29 643.00 | 29 643.00 | | 29 643.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 42 928.00 | 42 928.00 | | 42 928.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 86 283.00 | 86 283.00 | | 86 283.00 |
| |
| 11 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
YP Average staff number | 1.00 | 1.00 | | 1.00 |
