| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 233.00 | 233.00 | | 233.00 |
AF Concessions, Patents and Similar Rights | 615.00 | 615.00 | | 615.00 |
AT Other tangible assets | 3 372.00 | 2 426.00 | 946.00 | 3 372.00 |
BJ TOTAL (I) | 4 219.00 | 3 274.00 | 946.00 | 4 219.00 |
BX Customers and related accounts | 14 058.00 | | 14 058.00 | 14 058.00 |
BZ Other receivables | 1 038.00 | | 1 038.00 | 1 038.00 |
CD Marketable securities | 39 900.00 | | 39 900.00 | 39 900.00 |
CF Cash and cash equivalents | 45 324.00 | | 45 324.00 | 45 324.00 |
CH Prepaid expenses | 991.00 | | 991.00 | 991.00 |
CJ TOTAL (II) | 101 311.00 | | 101 311.00 | 101 311.00 |
CO Grand total (0 to V) | 105 530.00 | 3 274.00 | 102 256.00 | 105 530.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 500.00 | 7 500.00 | | 7 500.00 |
DD Legal reserve (1) | 750.00 | 750.00 | | 750.00 |
DG Other reserves | 50 724.00 | 48 216.00 | | 50 724.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -11 250.00 | 2 508.00 | | -11 250.00 |
DL TOTAL (I) | 47 724.00 | 58 974.00 | | 47 724.00 |
DV Miscellaneous Loans and Financial Debts (4) | 48 343.00 | 40 841.00 | | 48 343.00 |
DX Trade payables and related accounts | 744.00 | 930.00 | | 744.00 |
DY Tax and social security liabilities | 5 445.00 | 6 650.00 | | 5 445.00 |
EC TOTAL (IV) | 54 532.00 | 48 421.00 | | 54 532.00 |
EE Grand total (I to V) | 102 256.00 | 107 396.00 | | 102 256.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 49 335.00 | | 49 335.00 | 49 335.00 |
FJ Net sales | 49 335.00 | | 49 335.00 | 49 335.00 |
FR Total operating income (I) | | | 49 335.00 | |
FW Other purchases and external expenses | | | 6 990.00 | |
FX Taxes, duties, and similar payments | | | 4 370.00 | |
FY Salaries and Wages | | | 36 000.00 | |
FZ Social Security Contributions | | | 13 518.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 421.00 | |
GE Other Expenses | | | 8.00 | |
GF Total Operating Expenses (II) | | | 61 307.00 | |
GG - OPERATING RESULT (I - II) | | | -11 971.00 | |
GL Other interest and similar income | | | 80.00 | |
GP Total financial income (V) | | | 80.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 80.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -11 891.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | -641.00 | 641.00 | | -641.00 |
HL TOTAL REVENUE (I + III + V + VII) | 49 415.00 | 62 460.00 | | 49 415.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 60 666.00 | 59 952.00 | | 60 666.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -11 250.00 | 2 508.00 | | -11 250.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 48 343.00 | 48 343.00 | | 48 343.00 |
8B Suppliers and Related Accounts | 744.00 | 744.00 | | 744.00 |
VQ Other Taxes, Duties, and Similar Debts | 5 445.00 | 5 445.00 | | 5 445.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 16 087.00 | 16 087.00 | | 16 087.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 54 532.00 | 54 532.00 | | 54 532.00 |
