| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 97 981.00 | 80 663.00 | 17 318.00 | 97 981.00 |
BJ TOTAL (I) | 97 981.00 | 80 663.00 | 17 318.00 | 97 981.00 |
BX Customers and related accounts | 2 705.00 | | 2 705.00 | 2 705.00 |
BZ Other receivables | 202.00 | | 202.00 | 202.00 |
CF Cash and cash equivalents | 33 787.00 | | 33 787.00 | 33 787.00 |
CJ TOTAL (II) | 36 694.00 | | 36 694.00 | 36 694.00 |
CO Grand total (0 to V) | 134 676.00 | 80 663.00 | 54 012.00 | 134 676.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 36 500.00 | 36 500.00 | | 36 500.00 |
DD Legal reserve (1) | 3 650.00 | | | 3 650.00 |
DG Other reserves | 1 090.00 | | | 1 090.00 |
DH Retained earnings | | -9 093.00 | | |
DI RESULTS FOR THE YEAR (Profit or Loss) | -1 269.00 | 13 834.00 | | -1 269.00 |
DL TOTAL (I) | 39 970.00 | 41 240.00 | | 39 970.00 |
DV Miscellaneous Loans and Financial Debts (4) | 13 060.00 | | | 13 060.00 |
DX Trade payables and related accounts | 605.00 | 590.00 | | 605.00 |
DY Tax and social security liabilities | | 837.00 | | |
EA Other liabilities | 377.00 | 377.00 | | 377.00 |
EC TOTAL (IV) | 14 042.00 | 1 804.00 | | 14 042.00 |
EE Grand total (I to V) | 54 012.00 | 43 044.00 | | 54 012.00 |
EG Accrued income and payables due within one year | 14 042.00 | 1 804.00 | | 14 042.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | 11 015.00 | | 11 015.00 | 11 015.00 |
FJ Net sales | 11 015.00 | | 11 015.00 | 11 015.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | | |
FR Total operating income (I) | | | 11 015.00 | |
FW Other purchases and external expenses | | | 858.00 | |
FX Taxes, duties, and similar payments | | | 231.00 | |
FZ Social Security Contributions | | | 1 385.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 9 798.00 | |
GE Other Expenses | | | 19.00 | |
GF Total Operating Expenses (II) | | | 12 293.00 | |
GG - OPERATING RESULT (I - II) | | | -1 278.00 | |
GL Other interest and similar income | | | 8.00 | |
GP Total financial income (V) | | | 8.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 8.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -1 269.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | | 837.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 11 023.00 | 28 320.00 | | 11 023.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 12 292.00 | 14 486.00 | | 12 292.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -1 269.00 | 13 834.00 | | -1 269.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
UX Other trade receivables | 2 705.00 | | | 2 705.00 |
VB VAT | 202.00 | | | 202.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 2 907.00 | 2 907.00 | | 2 907.00 |
