| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 50 000.00 | | 50 000.00 | 50 000.00 |
AT Other tangible assets | 1 500.00 | 875.00 | 625.00 | 1 500.00 |
BJ TOTAL (I) | 51 500.00 | 875.00 | 50 625.00 | 51 500.00 |
CF Cash and cash equivalents | 55 380.00 | | 55 380.00 | 55 380.00 |
CJ TOTAL (II) | 55 380.00 | | 55 380.00 | 55 380.00 |
CO Grand total (0 to V) | 106 880.00 | 875.00 | 106 005.00 | 106 880.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | | | 1 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -23.00 | | | -23.00 |
DL TOTAL (I) | 978.00 | | | 978.00 |
DU Loans and Debts from Credit Institutions (3) | 29 323.00 | | | 29 323.00 |
DV Miscellaneous Loans and Financial Debts (4) | 73 430.00 | | | 73 430.00 |
DY Tax and social security liabilities | 2 274.00 | | | 2 274.00 |
EC TOTAL (IV) | 105 028.00 | | | 105 028.00 |
EE Grand total (I to V) | 106 005.00 | | | 106 005.00 |
EG Accrued income and payables due within one year | 105 028.00 | | | 105 028.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | | 51 341.00 | |
FJ Net sales | | | 51 341.00 | |
FR Total operating income (I) | | | 51 341.00 | |
FS Purchases of goods (including customs duties) | | | 896.00 | |
FW Other purchases and external expenses | | | 15 622.00 | |
FX Taxes, duties, and similar payments | | | 1 824.00 | |
FY Salaries and Wages | | | 22 600.00 | |
FZ Social Security Contributions | | | 9 457.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 875.00 | |
GF Total Operating Expenses (II) | | | 51 274.00 | |
GG - OPERATING RESULT (I - II) | | | 66.00 | |
GR Interest and similar expenses | | | 89.00 | |
GU Total financial expenses (VI) | | | 89.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -89.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -22.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 51 341.00 | | | 51 341.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 51 363.00 | | | 51 363.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -23.00 | | | -23.00 |
