| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 711.00 | 711.00 | | 711.00 |
BH Other financial assets | 100.00 | | 100.00 | 100.00 |
BJ TOTAL (I) | 811.00 | 711.00 | 100.00 | 811.00 |
BZ Other receivables | | | | |
CF Cash and cash equivalents | 3 918.00 | | 3 918.00 | 3 918.00 |
CJ TOTAL (II) | 3 918.00 | | 3 918.00 | 3 918.00 |
CO Grand total (0 to V) | 4 729.00 | 711.00 | 4 018.00 | 4 729.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 4 000.00 | 4 000.00 | | 4 000.00 |
DD Legal reserve (1) | 63.00 | 63.00 | | 63.00 |
DG Other reserves | | 1 193.00 | | |
DH Retained earnings | -10 799.00 | | | -10 799.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -2 688.00 | -11 992.00 | | -2 688.00 |
DL TOTAL (I) | -9 424.00 | -6 736.00 | | -9 424.00 |
DU Loans and Debts from Credit Institutions (3) | | 108.00 | | |
DV Miscellaneous Loans and Financial Debts (4) | 12 017.00 | 7 245.00 | | 12 017.00 |
DY Tax and social security liabilities | 1 426.00 | | | 1 426.00 |
EC TOTAL (IV) | 13 443.00 | 7 353.00 | | 13 443.00 |
EE Grand total (I to V) | 4 018.00 | 617.00 | | 4 018.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 51 902.00 | | 51 902.00 | 51 902.00 |
FJ Net sales | 51 902.00 | | 51 902.00 | 51 902.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 2 936.00 | |
FQ Other income | | | 11.00 | |
FR Total operating income (I) | | | 54 849.00 | |
FW Other purchases and external expenses | | | 16 458.00 | |
FX Taxes, duties, and similar payments | | | 1 910.00 | |
FY Salaries and Wages | | | 34 430.00 | |
FZ Social Security Contributions | | | 4 172.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 223.00 | |
GE Other Expenses | | | 2.00 | |
GF Total Operating Expenses (II) | | | 57 196.00 | |
GG - OPERATING RESULT (I - II) | | | -2 347.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -2 347.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 187.00 | 135.00 | | 187.00 |
HF Exceptional expenses on capital transactions | 154.00 | | | 154.00 |
HH Total exceptional expenses (VIII) | 341.00 | 135.00 | | 341.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -341.00 | -135.00 | | -341.00 |
HL TOTAL REVENUE (I + III + V + VII) | 54 849.00 | 45 561.00 | | 54 849.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 57 537.00 | 57 552.00 | | 57 537.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -2 688.00 | -11 992.00 | | -2 688.00 |
| |
| 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 | 12 017.00 | 12 017.00 | | 12 017.00 |
VQ Other Taxes, Duties, and Similar Debts | 1 426.00 | 1 426.00 | | 1 426.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 100.00 | | 100.00 | 100.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 13 443.00 | 13 443.00 | | 13 443.00 |
