| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 6 567.00 | 6 009.00 | 558.00 | 6 567.00 |
BH Other financial assets | 400.00 | | 400.00 | 400.00 |
BJ TOTAL (I) | 6 967.00 | 6 009.00 | 958.00 | 6 967.00 |
BX Customers and related accounts | 3 835.00 | | 3 835.00 | 3 835.00 |
BZ Other receivables | 1 040.00 | | 1 040.00 | 1 040.00 |
CF Cash and cash equivalents | 37 122.00 | | 37 122.00 | 37 122.00 |
CH Prepaid expenses | 295.00 | | 295.00 | 295.00 |
CJ TOTAL (II) | 42 293.00 | | 42 293.00 | 42 293.00 |
CO Grand total (0 to V) | 49 260.00 | 6 009.00 | 43 251.00 | 49 260.00 |
| |
| 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 |
DH Retained earnings | 16 471.00 | 24 260.00 | | 16 471.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -5 075.00 | -7 789.00 | | -5 075.00 |
DL TOTAL (I) | 20 196.00 | 25 271.00 | | 20 196.00 |
DU Loans and Debts from Credit Institutions (3) | 13 894.00 | 17 774.00 | | 13 894.00 |
DV Miscellaneous Loans and Financial Debts (4) | 16.00 | 21.00 | | 16.00 |
DX Trade payables and related accounts | 578.00 | 332.00 | | 578.00 |
DY Tax and social security liabilities | 8 566.00 | 8 630.00 | | 8 566.00 |
EC TOTAL (IV) | 23 054.00 | 26 758.00 | | 23 054.00 |
EE Grand total (I to V) | 43 251.00 | 52 028.00 | | 43 251.00 |
EI Including equity loans | 16.00 | | | 16.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | | 70 296.00 | |
FJ Net sales | | | 70 296.00 | |
FO Operating subsidies | | | 442.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 247.00 | |
FQ Other income | | | 152.00 | |
FR Total operating income (I) | | | 71 138.00 | |
FW Other purchases and external expenses | | | 16 578.00 | |
FX Taxes, duties, and similar payments | | | 828.00 | |
FY Salaries and Wages | | | 57 479.00 | |
FZ Social Security Contributions | | | 1 571.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 523.00 | |
GE Other Expenses | | | 14.00 | |
GF Total Operating Expenses (II) | | | 76 996.00 | |
GG - OPERATING RESULT (I - II) | | | -5 857.00 | |
GL Other interest and similar income | | | 1 117.00 | |
GP Total financial income (V) | | | 1 117.00 | |
GR Interest and similar expenses | | | 334.00 | |
GU Total financial expenses (VI) | | | 334.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 782.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -5 074.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | | 104.00 | | |
HH Total exceptional expenses (VIII) | | 104.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -104.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 72 256.00 | 74 166.00 | | 72 256.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 77 330.00 | 81 955.00 | | 77 330.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -5 074.00 | -7 789.00 | | -5 074.00 |
| |
| 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 | 16.00 | 16.00 | | 16.00 |
8B Suppliers and Related Accounts | 578.00 | 578.00 | | 578.00 |
UT Other financial assets | 400.00 | | | 400.00 |
UX Other trade receivables | 3 835.00 | | | 3 835.00 |
VH Loans with a maturity of more than one year at origin | 13 894.00 | 3 963.00 | 9 931.00 | 13 894.00 |
VK Loans repaid during the year | 3 880.00 | | | 3 880.00 |
VP Miscellaneous | 1 040.00 | | | 1 040.00 |
VQ Other Taxes, Duties, and Similar Debts | 8 566.00 | 8 566.00 | | 8 566.00 |
VS Prepaid expenses | 295.00 | | | 295.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 5 570.00 | 5 170.00 | 400.00 | 5 570.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 23 054.00 | 13 123.00 | 9 931.00 | 23 054.00 |
