| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 7 244.00 | 7 244.00 | | 7 244.00 |
AT Other tangible assets | 11 735.00 | 10 986.00 | 749.00 | 11 735.00 |
BH Other financial assets | 80.00 | | 80.00 | 80.00 |
BJ TOTAL (I) | 19 059.00 | 18 230.00 | 829.00 | 19 059.00 |
BX Customers and related accounts | 8 859.00 | | 8 859.00 | 8 859.00 |
BZ Other receivables | 5 523.00 | | 5 523.00 | 5 523.00 |
CF Cash and cash equivalents | 7 797.00 | | 7 797.00 | 7 797.00 |
CH Prepaid expenses | 210.00 | | 210.00 | 210.00 |
CJ TOTAL (II) | 22 389.00 | | 22 389.00 | 22 389.00 |
CO Grand total (0 to V) | 41 449.00 | 18 230.00 | 23 218.00 | 41 449.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 8 000.00 | 8 000.00 | | 8 000.00 |
DD Legal reserve (1) | 800.00 | 800.00 | | 800.00 |
DH Retained earnings | 11 679.00 | -4 013.00 | | 11 679.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -12 269.00 | 15 692.00 | | -12 269.00 |
DL TOTAL (I) | 8 210.00 | 20 479.00 | | 8 210.00 |
DV Miscellaneous Loans and Financial Debts (4) | 3 764.00 | 6 036.00 | | 3 764.00 |
DX Trade payables and related accounts | 6 138.00 | 20.00 | | 6 138.00 |
DY Tax and social security liabilities | 5 098.00 | 3 341.00 | | 5 098.00 |
EA Other liabilities | 8.00 | 8.00 | | 8.00 |
EC TOTAL (IV) | 15 008.00 | 9 404.00 | | 15 008.00 |
EE Grand total (I to V) | 23 218.00 | 29 883.00 | | 23 218.00 |
EG Accrued income and payables due within one year | 15 008.00 | 9 404.00 | | 15 008.00 |
EI Including equity loans | 3 764.00 | | | 3 764.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 40 127.00 | | 40 127.00 | 40 127.00 |
FJ Net sales | 40 127.00 | | 40 127.00 | 40 127.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | | |
FR Total operating income (I) | | | 40 127.00 | |
FW Other purchases and external expenses | | | 23 983.00 | |
FX Taxes, duties, and similar payments | | | 292.00 | |
FY Salaries and Wages | | | 22 465.00 | |
FZ Social Security Contributions | | | 4 985.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 670.00 | |
GF Total Operating Expenses (II) | | | 52 396.00 | |
GG - OPERATING RESULT (I - II) | | | -12 269.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -12 269.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | | 308.00 | | |
A2 TOTAL ASSETS | 4 985.00 | 1 994.00 | | 4 985.00 |
HK Income tax | | 558.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 40 127.00 | 42 913.00 | | 40 127.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 52 396.00 | 27 222.00 | | 52 396.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -12 269.00 | 15 692.00 | | -12 269.00 |
