| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BX Customers and related accounts | 13 893.00 | | 13 893.00 | 13 893.00 |
BZ Other receivables | 6 166.00 | | 6 166.00 | 6 166.00 |
CF Cash and cash equivalents | 10 074.00 | | 10 074.00 | 10 074.00 |
CJ TOTAL (II) | 30 134.00 | | 30 134.00 | 30 134.00 |
CO Grand total (0 to V) | 30 134.00 | | 30 134.00 | 30 134.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 150 000.00 | 150 000.00 | | 150 000.00 |
DD Legal reserve (1) | 15 000.00 | 15 000.00 | | 15 000.00 |
DG Other reserves | 94 075.00 | 94 075.00 | | 94 075.00 |
DH Retained earnings | -241 634.00 | -204 840.00 | | -241 634.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -25 910.00 | -36 794.00 | | -25 910.00 |
DL TOTAL (I) | -8 469.00 | 17 441.00 | | -8 469.00 |
DV Miscellaneous Loans and Financial Debts (4) | 6 044.00 | | | 6 044.00 |
DX Trade payables and related accounts | 24 238.00 | 72.00 | | 24 238.00 |
DY Tax and social security liabilities | 8 321.00 | 70 181.00 | | 8 321.00 |
EA Other liabilities | | 238.00 | | |
EC TOTAL (IV) | 38 603.00 | 70 491.00 | | 38 603.00 |
EE Grand total (I to V) | 30 134.00 | 87 931.00 | | 30 134.00 |
EI Including equity loans | 6 044.00 | | | 6 044.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 110 142.00 | | 110 142.00 | 110 142.00 |
FJ Net sales | 110 142.00 | | 110 142.00 | 110 142.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 8 695.00 | |
FQ Other income | | | 340.00 | |
FR Total operating income (I) | | | 119 177.00 | |
FW Other purchases and external expenses | | | 48 615.00 | |
FX Taxes, duties, and similar payments | | | 927.00 | |
FY Salaries and Wages | | | 73 865.00 | |
FZ Social Security Contributions | | | 21 383.00 | |
GE Other Expenses | | | 7.00 | |
GF Total Operating Expenses (II) | | | 144 797.00 | |
GG - OPERATING RESULT (I - II) | | | -25 619.00 | |
GR Interest and similar expenses | | | 44.00 | |
GU Total financial expenses (VI) | | | 44.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -44.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -25 663.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 247.00 | 1 456.00 | | 247.00 |
HH Total exceptional expenses (VIII) | 247.00 | 1 456.00 | | 247.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -247.00 | -1 456.00 | | -247.00 |
HL TOTAL REVENUE (I + III + V + VII) | 119 177.00 | 444 094.00 | | 119 177.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 145 088.00 | 480 888.00 | | 145 088.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -25 910.00 | -36 794.00 | | -25 910.00 |
