| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 96 023.00 | 38 944.00 | 57 078.00 | 96 023.00 |
BJ TOTAL (I) | 96 503.00 | 38 944.00 | 57 558.00 | 96 503.00 |
BX Customers and related accounts | 49 540.00 | | 49 540.00 | 49 540.00 |
BZ Other receivables | 966 994.00 | | 966 994.00 | 966 994.00 |
CF Cash and cash equivalents | 71 859.00 | | 71 859.00 | 71 859.00 |
CJ TOTAL (II) | 1 088 393.00 | | 1 088 393.00 | 1 088 393.00 |
CO Grand total (0 to V) | 1 184 897.00 | 38 944.00 | 1 145 952.00 | 1 184 897.00 |
CU Other investments | 480.00 | | 480.00 | 480.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 65 000.00 | | | 65 000.00 |
DD Legal reserve (1) | 6 500.00 | | | 6 500.00 |
DG Other reserves | 1 036 800.00 | | | 1 036 800.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 5 842.00 | | | 5 842.00 |
DL TOTAL (I) | 1 114 142.00 | | | 1 114 142.00 |
DU Loans and Debts from Credit Institutions (3) | 28.00 | | | 28.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 422.00 | | | 1 422.00 |
DX Trade payables and related accounts | 11 449.00 | | | 11 449.00 |
DY Tax and social security liabilities | 1 590.00 | | | 1 590.00 |
EA Other liabilities | 17 319.00 | | | 17 319.00 |
EC TOTAL (IV) | 31 810.00 | | | 31 810.00 |
EE Grand total (I to V) | 1 145 952.00 | | | 1 145 952.00 |
EG Accrued income and payables due within one year | 31 810.00 | | | 31 810.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 28.00 | | | 28.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 20 850.00 | | 20 850.00 | 20 850.00 |
FJ Net sales | 20 850.00 | | 20 850.00 | 20 850.00 |
FR Total operating income (I) | | | 20 850.00 | |
FW Other purchases and external expenses | | | 17 773.00 | |
FX Taxes, duties, and similar payments | | | 582.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 10 699.00 | |
GF Total Operating Expenses (II) | | | 29 055.00 | |
GG - OPERATING RESULT (I - II) | | | -8 205.00 | |
GH Attributed profit or transferred loss (III) | | | 15 691.00 | |
GI Supported loss or transferred profit (IV) | | | 347.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 7 138.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 10.00 | | | 10.00 |
HD Total exceptional income (VII) | 10.00 | | | 10.00 |
HF Exceptional expenses on capital transactions | 10.00 | | | 10.00 |
HH Total exceptional expenses (VIII) | 10.00 | | | 10.00 |
HK Income tax | 1 296.00 | | | 1 296.00 |
HL TOTAL REVENUE (I + III + V + VII) | 36 551.00 | | | 36 551.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 30 709.00 | | | 30 709.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 5 842.00 | | | 5 842.00 |
