| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 1 757.00 | 1 757.00 | | 1 757.00 |
AH Goodwill | 12 958.00 | | 12 958.00 | 12 958.00 |
AT Other tangible assets | 24 821.00 | 14 081.00 | 10 739.00 | 24 821.00 |
BH Other financial assets | 975.00 | | 975.00 | 975.00 |
BJ TOTAL (I) | 40 542.00 | 15 838.00 | 24 704.00 | 40 542.00 |
BZ Other receivables | 384.00 | | 384.00 | 384.00 |
CF Cash and cash equivalents | 26 530.00 | | 26 530.00 | 26 530.00 |
CH Prepaid expenses | 3 264.00 | | 3 264.00 | 3 264.00 |
CJ TOTAL (II) | 30 178.00 | | 30 178.00 | 30 178.00 |
CO Grand total (0 to V) | 70 720.00 | 15 838.00 | 54 882.00 | 70 720.00 |
CU Other investments | 32.00 | | 32.00 | 32.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 622.00 | 7 622.00 | | 7 622.00 |
DD Legal reserve (1) | 762.00 | 762.00 | | 762.00 |
DG Other reserves | 26 559.00 | 26 559.00 | | 26 559.00 |
DH Retained earnings | -7 616.00 | -11 498.00 | | -7 616.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -634.00 | 3 882.00 | | -634.00 |
DL TOTAL (I) | 26 693.00 | 27 327.00 | | 26 693.00 |
DV Miscellaneous Loans and Financial Debts (4) | 131.00 | 1 010.00 | | 131.00 |
DX Trade payables and related accounts | 16 237.00 | 16 123.00 | | 16 237.00 |
DY Tax and social security liabilities | 11 821.00 | 14 153.00 | | 11 821.00 |
EC TOTAL (IV) | 28 189.00 | 31 286.00 | | 28 189.00 |
EE Grand total (I to V) | 54 882.00 | 58 613.00 | | 54 882.00 |
EI Including equity loans | 131.00 | | | 131.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 37 562.00 | 92 700.00 | 130 262.00 | 37 562.00 |
FJ Net sales | 37 562.00 | 92 700.00 | 130 262.00 | 37 562.00 |
FQ Other income | | | 3.00 | |
FR Total operating income (I) | | | 130 265.00 | |
FW Other purchases and external expenses | | | 92 879.00 | |
FX Taxes, duties, and similar payments | | | 3 939.00 | |
FY Salaries and Wages | | | 15 000.00 | |
FZ Social Security Contributions | | | 15 128.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 3 784.00 | |
GE Other Expenses | | | 170.00 | |
GF Total Operating Expenses (II) | | | 130 900.00 | |
GG - OPERATING RESULT (I - II) | | | -635.00 | |
GL Other interest and similar income | | | 1.00 | |
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) | | | -634.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | | 685.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 130 266.00 | 126 524.00 | | 130 266.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 130 900.00 | 122 642.00 | | 130 900.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -634.00 | 3 882.00 | | -634.00 |
