| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | | | 293.00 | |
BH Other financial assets | | | 2 447.00 | |
BJ TOTAL (I) | | | 2 741.00 | |
BX Customers and related accounts | | | 1 866.00 | |
BZ Other receivables | | | 12 826.00 | |
CF Cash and cash equivalents | | | 16 223.00 | |
CJ TOTAL (II) | | | 30 915.00 | |
CO Grand total (0 to V) | | | 33 657.00 | |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 300.00 | | | 300.00 |
DG Other reserves | 235.00 | | | 235.00 |
DH Retained earnings | 40 902.00 | | | 40 902.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -8 346.00 | | | -8 346.00 |
DL TOTAL (I) | 33 091.00 | | | 33 091.00 |
DX Trade payables and related accounts | 155.00 | | | 155.00 |
DY Tax and social security liabilities | 391.00 | | | 391.00 |
EA Other liabilities | 20.00 | | | 20.00 |
EC TOTAL (IV) | 566.00 | | | 566.00 |
EE Grand total (I to V) | 33 657.00 | | | 33 657.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | | 28 759.00 | |
FJ Net sales | | | 28 759.00 | |
FR Total operating income (I) | | | 28 760.00 | |
FS Purchases of goods (including customs duties) | | | 192.00 | |
FU Purchases of raw materials and other supplies | | | 9 005.00 | |
FW Other purchases and external expenses | | | 19 805.00 | |
FX Taxes, duties, and similar payments | | | 1 565.00 | |
FZ Social Security Contributions | | | 3 583.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 523.00 | |
GF Total Operating Expenses (II) | | | 34 675.00 | |
GG - OPERATING RESULT (I - II) | | | -5 914.00 | |
GP Total financial income (V) | | | 1.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 1.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -5 913.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HD Total exceptional income (VII) | 688.00 | | | 688.00 |
HH Total exceptional expenses (VIII) | 3 121.00 | | | 3 121.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -2 433.00 | | | -2 433.00 |
HL TOTAL REVENUE (I + III + V + VII) | 29 450.00 | | | 29 450.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 37 796.00 | | | 37 796.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -8 346.00 | | | -8 346.00 |