| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 1 373.00 | 1 373.00 | | 1 373.00 |
BJ TOTAL (I) | 5 555.00 | 1 373.00 | 4 182.00 | 5 555.00 |
BX Customers and related accounts | 2 100.00 | | 2 100.00 | 2 100.00 |
BZ Other receivables | 2 662.00 | | 2 662.00 | 2 662.00 |
CF Cash and cash equivalents | 136.00 | | 136.00 | 136.00 |
CH Prepaid expenses | 31.00 | | 31.00 | 31.00 |
CJ TOTAL (II) | 4 929.00 | | 4 929.00 | 4 929.00 |
CO Grand total (0 to V) | 10 485.00 | 1 373.00 | 9 111.00 | 10 485.00 |
CU Other investments | 4 182.00 | | 4 182.00 | 4 182.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | 10 000.00 | | 10 000.00 |
DD Legal reserve (1) | 1 000.00 | 1 000.00 | | 1 000.00 |
DH Retained earnings | -1 673.00 | -5 063.00 | | -1 673.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -3 010.00 | 3 390.00 | | -3 010.00 |
DL TOTAL (I) | 6 317.00 | 9 327.00 | | 6 317.00 |
DU Loans and Debts from Credit Institutions (3) | | 237.00 | | |
DV Miscellaneous Loans and Financial Debts (4) | 1 570.00 | 9 161.00 | | 1 570.00 |
DX Trade payables and related accounts | 961.00 | 1 954.00 | | 961.00 |
DY Tax and social security liabilities | 264.00 | 3 995.00 | | 264.00 |
EC TOTAL (IV) | 2 795.00 | 15 347.00 | | 2 795.00 |
EE Grand total (I to V) | 9 111.00 | 24 674.00 | | 9 111.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 31 510.00 | | 31 510.00 | 31 510.00 |
FJ Net sales | 31 510.00 | | 31 510.00 | 31 510.00 |
FQ Other income | | | 13.00 | |
FR Total operating income (I) | | | 31 523.00 | |
FW Other purchases and external expenses | | | 22 566.00 | |
FX Taxes, duties, and similar payments | | | 3 537.00 | |
FY Salaries and Wages | | | 10 450.00 | |
FZ Social Security Contributions | | | 12 705.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 276.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 49 533.00 | |
GG - OPERATING RESULT (I - II) | | | -18 010.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -18 010.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 15 000.00 | | | 15 000.00 |
HD Total exceptional income (VII) | 15 000.00 | | | 15 000.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 15 000.00 | | | 15 000.00 |
HL TOTAL REVENUE (I + III + V + VII) | 46 523.00 | 74 880.00 | | 46 523.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 49 533.00 | 71 490.00 | | 49 533.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -3 010.00 | 3 390.00 | | -3 010.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 1 097.00 | 276.00 | | 1 097.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 1 097.00 | 276.00 | | 1 097.00 |
