| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 43 989.00 | 35 685.00 | 8 305.00 | 43 989.00 |
BH Other financial assets | 5 449.00 | | 5 449.00 | 5 449.00 |
BJ TOTAL (I) | 49 438.00 | 35 685.00 | 13 754.00 | 49 438.00 |
BX Customers and related accounts | 9 578.00 | | 9 578.00 | 9 578.00 |
BZ Other receivables | 6 113.00 | | 6 113.00 | 6 113.00 |
CF Cash and cash equivalents | 37 660.00 | | 37 660.00 | 37 660.00 |
CJ TOTAL (II) | 53 351.00 | | 53 351.00 | 53 351.00 |
CO Grand total (0 to V) | 102 789.00 | 35 685.00 | 67 104.00 | 102 789.00 |
| |
| 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 | 52 567.00 | 26 634.00 | | 52 567.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -12 135.00 | 25 933.00 | | -12 135.00 |
DL TOTAL (I) | 48 817.00 | 60 952.00 | | 48 817.00 |
DU Loans and Debts from Credit Institutions (3) | | 1 136.00 | | |
DV Miscellaneous Loans and Financial Debts (4) | 35.00 | 125.00 | | 35.00 |
DX Trade payables and related accounts | 1 579.00 | 3 766.00 | | 1 579.00 |
DY Tax and social security liabilities | 16 673.00 | 9 204.00 | | 16 673.00 |
EC TOTAL (IV) | 18 287.00 | 14 231.00 | | 18 287.00 |
EE Grand total (I to V) | 67 104.00 | 75 183.00 | | 67 104.00 |
EI Including equity loans | 35.00 | | | 35.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 95 670.00 | | 95 670.00 | 95 670.00 |
FJ Net sales | 95 670.00 | | 95 670.00 | 95 670.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 271.00 | |
FQ Other income | | | 10.00 | |
FR Total operating income (I) | | | 95 951.00 | |
FU Purchases of raw materials and other supplies | | | -16.00 | |
FW Other purchases and external expenses | | | 41 714.00 | |
FX Taxes, duties, and similar payments | | | 1 301.00 | |
FY Salaries and Wages | | | 43 130.00 | |
FZ Social Security Contributions | | | 14 694.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 3 251.00 | |
GE Other Expenses | | | 3 780.00 | |
GF Total Operating Expenses (II) | | | 107 854.00 | |
GG - OPERATING RESULT (I - II) | | | -11 903.00 | |
GR Interest and similar expenses | | | 60.00 | |
GU Total financial expenses (VI) | | | 60.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -60.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -11 964.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 171.00 | 396.00 | | 171.00 |
HH Total exceptional expenses (VIII) | 171.00 | 396.00 | | 171.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -171.00 | -396.00 | | -171.00 |
HK Income tax | | 4 412.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 95 951.00 | 103 955.00 | | 95 951.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 108 086.00 | 78 022.00 | | 108 086.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -12 135.00 | 25 933.00 | | -12 135.00 |
HP References: Equipment leasing | | 1 021.00 | | |
