| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 2 029.00 | 1 351.00 | 678.00 | 2 029.00 |
BD Other fixed assets | 15.00 | | 15.00 | 15.00 |
BH Other financial assets | 3 750.00 | | 3 750.00 | 3 750.00 |
BJ TOTAL (I) | 15 347.00 | 1 351.00 | 13 996.00 | 15 347.00 |
BZ Other receivables | 1 026.00 | | 1 026.00 | 1 026.00 |
CF Cash and cash equivalents | 3 075.00 | | 3 075.00 | 3 075.00 |
CH Prepaid expenses | 15 772.00 | | 15 772.00 | 15 772.00 |
CJ TOTAL (II) | 19 873.00 | | 19 873.00 | 19 873.00 |
CO Grand total (0 to V) | 35 220.00 | 1 351.00 | 33 869.00 | 35 220.00 |
CU Other investments | 9 553.00 | | 9 553.00 | 9 553.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 4 400.00 | 4 400.00 | | 4 400.00 |
DH Retained earnings | -43 421.00 | -11 443.00 | | -43 421.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 42 139.00 | -31 978.00 | | 42 139.00 |
DL TOTAL (I) | 3 118.00 | -39 021.00 | | 3 118.00 |
DV Miscellaneous Loans and Financial Debts (4) | 20 311.00 | 71 906.00 | | 20 311.00 |
DX Trade payables and related accounts | 1 823.00 | 1 558.00 | | 1 823.00 |
DY Tax and social security liabilities | 8 618.00 | 3 531.00 | | 8 618.00 |
EC TOTAL (IV) | 30 752.00 | 76 995.00 | | 30 752.00 |
EE Grand total (I to V) | 33 870.00 | 37 974.00 | | 33 870.00 |
EG Accrued income and payables due within one year | 30 752.00 | 76 995.00 | | 30 752.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 24 352.00 | | 24 352.00 | 24 352.00 |
FJ Net sales | 24 352.00 | | 24 352.00 | 24 352.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 1 046.00 | |
FR Total operating income (I) | | | 25 398.00 | |
FW Other purchases and external expenses | | | 26 601.00 | |
FX Taxes, duties, and similar payments | | | 4 834.00 | |
FY Salaries and Wages | | | 9 438.00 | |
FZ Social Security Contributions | | | 5 684.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 678.00 | |
GF Total Operating Expenses (II) | | | 47 235.00 | |
GG - OPERATING RESULT (I - II) | | | -21 837.00 | |
GR Interest and similar expenses | | | 7.00 | |
GU Total financial expenses (VI) | | | 7.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -7.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -21 844.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 64 000.00 | | | 64 000.00 |
HD Total exceptional income (VII) | 64 000.00 | | | 64 000.00 |
HE Exceptional expenses on management operations | 18.00 | 206.00 | | 18.00 |
HH Total exceptional expenses (VIII) | 18.00 | 206.00 | | 18.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 63 982.00 | -206.00 | | 63 982.00 |
HL TOTAL REVENUE (I + III + V + VII) | 89 398.00 | 18 528.00 | | 89 398.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 47 259.00 | 50 505.00 | | 47 259.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 42 139.00 | -31 978.00 | | 42 139.00 |
