| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 8 921.00 | 8 921.00 | | 8 921.00 |
BJ TOTAL (I) | 8 921.00 | 8 921.00 | | 8 921.00 |
BX Customers and related accounts | 40 616.00 | | 40 616.00 | 40 616.00 |
BZ Other receivables | 3 239.00 | | 3 239.00 | 3 239.00 |
CF Cash and cash equivalents | 1 553.00 | | 1 553.00 | 1 553.00 |
CJ TOTAL (II) | 45 409.00 | | 45 409.00 | 45 409.00 |
CO Grand total (0 to V) | 54 329.00 | 8 921.00 | 45 409.00 | 54 329.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 622.00 | 7 622.00 | | 7 622.00 |
DD Legal reserve (1) | 762.00 | 762.00 | | 762.00 |
DG Other reserves | 42 915.00 | 42 915.00 | | 42 915.00 |
DH Retained earnings | -24 825.00 | -23 321.00 | | -24 825.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -11 372.00 | -1 504.00 | | -11 372.00 |
DL TOTAL (I) | 15 103.00 | 26 475.00 | | 15 103.00 |
DQ Provisions for Expenses | 1 923.00 | 1 920.00 | | 1 923.00 |
DR TOTAL (IV) | 1 923.00 | 1 920.00 | | 1 923.00 |
DV Miscellaneous Loans and Financial Debts (4) | 259.00 | 14.00 | | 259.00 |
DX Trade payables and related accounts | 5 662.00 | 5 628.00 | | 5 662.00 |
DY Tax and social security liabilities | 22 462.00 | 27 907.00 | | 22 462.00 |
EC TOTAL (IV) | 28 383.00 | 33 549.00 | | 28 383.00 |
EE Grand total (I to V) | 45 409.00 | 61 944.00 | | 45 409.00 |
EG Accrued income and payables due within one year | 28 383.00 | 33 549.00 | | 28 383.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | | 121 549.00 | |
FJ Net sales | | | 121 549.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 1 920.00 | |
FR Total operating income (I) | | | 123 469.00 | |
FU Purchases of raw materials and other supplies | | | 53 923.00 | |
FW Other purchases and external expenses | | | 10 829.00 | |
FX Taxes, duties, and similar payments | | | 1 702.00 | |
FY Salaries and Wages | | | 47 400.00 | |
FZ Social Security Contributions | | | 18 909.00 | |
GD Operating Expenses - Contingencies and Expenses: Provisions | | | 1 923.00 | |
GF Total Operating Expenses (II) | | | 134 685.00 | |
GG - OPERATING RESULT (I - II) | | | -11 216.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -11 216.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 25.00 | | | 25.00 |
HD Total exceptional income (VII) | 25.00 | | | 25.00 |
HE Exceptional expenses on management operations | 181.00 | 160.00 | | 181.00 |
HH Total exceptional expenses (VIII) | 181.00 | 160.00 | | 181.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -156.00 | -160.00 | | -156.00 |
HL TOTAL REVENUE (I + III + V + VII) | 123 494.00 | 127 127.00 | | 123 494.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 134 866.00 | 128 631.00 | | 134 866.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -11 372.00 | -1 504.00 | | -11 372.00 |
