| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 10 569.00 | 5 502.00 | 5 067.00 | 10 569.00 |
BH Other financial assets | 400.00 | | 400.00 | 400.00 |
BJ TOTAL (I) | 10 969.00 | 5 502.00 | 5 467.00 | 10 969.00 |
BL Raw materials, supplies | 500.00 | | 500.00 | 500.00 |
BX Customers and related accounts | 1 143.00 | | 1 143.00 | 1 143.00 |
BZ Other receivables | 2 576.00 | | 2 576.00 | 2 576.00 |
CF Cash and cash equivalents | 184 741.00 | | 184 741.00 | 184 741.00 |
CJ TOTAL (II) | 188 959.00 | | 188 959.00 | 188 959.00 |
CO Grand total (0 to V) | 199 928.00 | 5 502.00 | 194 426.00 | 199 928.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 622.00 | 7 622.00 | | 7 622.00 |
DD Legal reserve (1) | 762.00 | 762.00 | | 762.00 |
DH Retained earnings | 235.00 | 18 222.00 | | 235.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -12 776.00 | -17 987.00 | | -12 776.00 |
DL TOTAL (I) | -4 157.00 | 8 619.00 | | -4 157.00 |
DV Miscellaneous Loans and Financial Debts (4) | 828.00 | 4.00 | | 828.00 |
DX Trade payables and related accounts | 186 930.00 | 183 711.00 | | 186 930.00 |
DY Tax and social security liabilities | 10 826.00 | 3 357.00 | | 10 826.00 |
EC TOTAL (IV) | 198 583.00 | 187 072.00 | | 198 583.00 |
EE Grand total (I to V) | 194 426.00 | 195 690.00 | | 194 426.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 98 414.00 | | 98 414.00 | 98 414.00 |
FJ Net sales | 98 414.00 | | 98 414.00 | 98 414.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 829.00 | |
FQ Other income | | | | |
FR Total operating income (I) | | | 99 242.00 | |
FU Purchases of raw materials and other supplies | | | 33 991.00 | |
FW Other purchases and external expenses | | | 17 009.00 | |
FX Taxes, duties, and similar payments | | | 3 010.00 | |
FY Salaries and Wages | | | 38 198.00 | |
FZ Social Security Contributions | | | 17 709.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 2 101.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 112 018.00 | |
GG - OPERATING RESULT (I - II) | | | -12 776.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -12 776.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | | 90.00 | | |
HH Total exceptional expenses (VIII) | | 90.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -90.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 99 242.00 | 79 149.00 | | 99 242.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 112 018.00 | 97 136.00 | | 112 018.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -12 776.00 | -17 987.00 | | -12 776.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 3 401.00 | 2 100.00 | | 3 401.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 3 401.00 | 2 100.00 | | 3 401.00 |
