| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 600.00 | 600.00 | | 600.00 |
AT Other tangible assets | 8 050.00 | | 8 050.00 | 8 050.00 |
BJ TOTAL (I) | 8 650.00 | 600.00 | 8 050.00 | 8 650.00 |
BX Customers and related accounts | 2 800.00 | | 2 800.00 | 2 800.00 |
BZ Other receivables | 848.00 | | 848.00 | 848.00 |
CD Marketable securities | 309.00 | | 309.00 | 309.00 |
CF Cash and cash equivalents | 512.00 | | 512.00 | 512.00 |
CH Prepaid expenses | 304.00 | | 304.00 | 304.00 |
CJ TOTAL (II) | 4 774.00 | | 4 774.00 | 4 774.00 |
CO Grand total (0 to V) | 13 424.00 | 600.00 | 12 824.00 | 13 424.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 8 000.00 | 8 000.00 | | 8 000.00 |
DD Legal reserve (1) | 800.00 | 800.00 | | 800.00 |
DG Other reserves | 15 872.00 | 15 872.00 | | 15 872.00 |
DH Retained earnings | -28 080.00 | -19 300.00 | | -28 080.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 1 715.00 | -8 779.00 | | 1 715.00 |
DL TOTAL (I) | -1 692.00 | -3 408.00 | | -1 692.00 |
DV Miscellaneous Loans and Financial Debts (4) | 356.00 | 684.00 | | 356.00 |
DX Trade payables and related accounts | 14 160.00 | 10 854.00 | | 14 160.00 |
DY Tax and social security liabilities | | 2 852.00 | | |
EC TOTAL (IV) | 14 516.00 | 14 390.00 | | 14 516.00 |
EE Grand total (I to V) | 12 824.00 | 10 982.00 | | 12 824.00 |
EG Accrued income and payables due within one year | 14 516.00 | 14 390.00 | | 14 516.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 120 000.00 | | 120 000.00 | 120 000.00 |
FJ Net sales | 120 000.00 | | 120 000.00 | 120 000.00 |
FR Total operating income (I) | | | 120 000.00 | |
FW Other purchases and external expenses | | | 11 800.00 | |
FX Taxes, duties, and similar payments | | | 6 083.00 | |
FY Salaries and Wages | | | 73 500.00 | |
FZ Social Security Contributions | | | 28 639.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 275.00 | |
GE Other Expenses | | | 672.00 | |
GF Total Operating Expenses (II) | | | 120 970.00 | |
GG - OPERATING RESULT (I - II) | | | -969.00 | |
GR Interest and similar expenses | | | 115.00 | |
GU Total financial expenses (VI) | | | 115.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -115.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -1 084.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 2 800.00 | | | 2 800.00 |
HD Total exceptional income (VII) | 2 800.00 | | | 2 800.00 |
HF Exceptional expenses on capital transactions | | 1 387.00 | | |
HH Total exceptional expenses (VIII) | | 1 387.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | 2 800.00 | -1 387.00 | | 2 800.00 |
HL TOTAL REVENUE (I + III + V + VII) | 122 800.00 | 120 000.00 | | 122 800.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 121 085.00 | 128 779.00 | | 121 085.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 1 715.00 | -8 779.00 | | 1 715.00 |
