| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 6 740.00 | 6 740.00 | | 6 740.00 |
AT Other tangible assets | 21 571.00 | 15 322.00 | 6 249.00 | 21 571.00 |
BJ TOTAL (I) | 28 311.00 | 22 062.00 | 6 249.00 | 28 311.00 |
BX Customers and related accounts | 16 747.00 | | 16 747.00 | 16 747.00 |
BZ Other receivables | 23 445.00 | | 23 445.00 | 23 445.00 |
CF Cash and cash equivalents | 93 536.00 | | 93 536.00 | 93 536.00 |
CJ TOTAL (II) | 133 728.00 | | 133 728.00 | 133 728.00 |
CO Grand total (0 to V) | 162 039.00 | 22 062.00 | 139 977.00 | 162 039.00 |
| |
| 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 | 127 983.00 | 126 545.00 | | 127 983.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -5 109.00 | 1 437.00 | | -5 109.00 |
DL TOTAL (I) | 131 673.00 | 136 783.00 | | 131 673.00 |
DV Miscellaneous Loans and Financial Debts (4) | 129.00 | 75.00 | | 129.00 |
DX Trade payables and related accounts | 4 634.00 | 4 014.00 | | 4 634.00 |
DY Tax and social security liabilities | 3 541.00 | 3 204.00 | | 3 541.00 |
EC TOTAL (IV) | 8 304.00 | 7 293.00 | | 8 304.00 |
EE Grand total (I to V) | 139 977.00 | 144 075.00 | | 139 977.00 |
EG Accrued income and payables due within one year | 8 304.00 | 7 293.00 | | 8 304.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 205 233.00 | | 205 233.00 | 205 233.00 |
FJ Net sales | 205 233.00 | | 205 233.00 | 205 233.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | | |
FQ Other income | | | | |
FR Total operating income (I) | | | 205 233.00 | |
FW Other purchases and external expenses | | | 87 341.00 | |
FX Taxes, duties, and similar payments | | | 9 235.00 | |
FY Salaries and Wages | | | 80 850.00 | |
FZ Social Security Contributions | | | 30 898.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 232.00 | |
GE Other Expenses | | | 7.00 | |
GF Total Operating Expenses (II) | | | 209 563.00 | |
GG - OPERATING RESULT (I - II) | | | -4 329.00 | |
GL Other interest and similar income | | | 3.00 | |
GP Total financial income (V) | | | 3.00 | |
GR Interest and similar expenses | | | 729.00 | |
GU Total financial expenses (VI) | | | 729.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -726.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -5 055.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | | 2 500.00 | | |
A2 TOTAL ASSETS | 29 621.00 | 26 757.00 | | 29 621.00 |
HE Exceptional expenses on management operations | 54.00 | | | 54.00 |
HH Total exceptional expenses (VIII) | 54.00 | | | 54.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -54.00 | | | -54.00 |
HK Income tax | | 917.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 205 236.00 | 217 621.00 | | 205 236.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 210 345.00 | 216 184.00 | | 210 345.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -5 109.00 | 1 437.00 | | -5 109.00 |
