| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 62 696.00 | 12 191.00 | 50 505.00 | 62 696.00 |
BJ TOTAL (I) | 62 696.00 | 12 191.00 | 50 505.00 | 62 696.00 |
BX Customers and related accounts | 5 948.00 | | 5 948.00 | 5 948.00 |
BZ Other receivables | 316.00 | | 316.00 | 316.00 |
CF Cash and cash equivalents | 879.00 | | 879.00 | 879.00 |
CH Prepaid expenses | 49.00 | | 49.00 | 49.00 |
CJ TOTAL (II) | 7 193.00 | | 7 193.00 | 7 193.00 |
CO Grand total (0 to V) | 69 890.00 | 12 191.00 | 57 699.00 | 69 890.00 |
| |
| 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 |
DH Retained earnings | -1 865.00 | -1 569.00 | | -1 865.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -665.00 | -296.00 | | -665.00 |
DL TOTAL (I) | -1 530.00 | -865.00 | | -1 530.00 |
DU Loans and Debts from Credit Institutions (3) | 32 290.00 | 35 965.00 | | 32 290.00 |
DV Miscellaneous Loans and Financial Debts (4) | 26 000.00 | 26 000.00 | | 26 000.00 |
DX Trade payables and related accounts | 909.00 | | | 909.00 |
DY Tax and social security liabilities | 31.00 | 257.00 | | 31.00 |
EC TOTAL (IV) | 59 230.00 | 62 222.00 | | 59 230.00 |
EE Grand total (I to V) | 57 699.00 | 61 357.00 | | 57 699.00 |
EG Accrued income and payables due within one year | 26 940.00 | | | 26 940.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | | | 7 265.00 | |
FJ Net sales | | | 7 265.00 | |
FR Total operating income (I) | | | 7 265.00 | |
FW Other purchases and external expenses | | | 2 288.00 | |
FX Taxes, duties, and similar payments | | | 144.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 4 179.00 | |
GF Total Operating Expenses (II) | | | 6 611.00 | |
GG - OPERATING RESULT (I - II) | | | 653.00 | |
GU Total financial expenses (VI) | | | 1 319.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1 319.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -665.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HD Total exceptional income (VII) | | 32.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | 32.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 7 265.00 | 6 837.00 | | 7 265.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 7 930.00 | 7 133.00 | | 7 930.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -665.00 | -295.00 | | -665.00 |