| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 2 632.00 | 933.00 | 1 699.00 | 2 632.00 |
BJ TOTAL (I) | 3 006.00 | 933.00 | 2 073.00 | 3 006.00 |
BX Customers and related accounts | 11 999.00 | | 11 999.00 | 11 999.00 |
BZ Other receivables | 299.00 | | 299.00 | 299.00 |
CD Marketable securities | 15.00 | | 15.00 | 15.00 |
CF Cash and cash equivalents | 1 963.00 | | 1 963.00 | 1 963.00 |
CH Prepaid expenses | | | | |
CJ TOTAL (II) | 14 276.00 | | 14 276.00 | 14 276.00 |
CO Grand total (0 to V) | 17 282.00 | 933.00 | 16 350.00 | 17 282.00 |
CU Other investments | 380.00 | | 380.00 | 380.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 3 000.00 | 3 000.00 | | 3 000.00 |
DD Legal reserve (1) | 300.00 | | | 300.00 |
DH Retained earnings | 806.00 | -7 270.00 | | 806.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 1 191.00 | 8 376.00 | | 1 191.00 |
DL TOTAL (I) | 5 297.00 | 4 106.00 | | 5 297.00 |
DU Loans and Debts from Credit Institutions (3) | 5.00 | | | 5.00 |
DV Miscellaneous Loans and Financial Debts (4) | 7 445.00 | 4 781.00 | | 7 445.00 |
DX Trade payables and related accounts | 49.00 | 856.00 | | 49.00 |
DY Tax and social security liabilities | 2 131.00 | 1 257.00 | | 2 131.00 |
EA Other liabilities | 1 423.00 | 1 396.00 | | 1 423.00 |
EC TOTAL (IV) | 11 052.00 | 8 289.00 | | 11 052.00 |
EE Grand total (I to V) | 16 350.00 | 12 395.00 | | 16 350.00 |
EG Accrued income and payables due within one year | 11 052.00 | 8 289.00 | | 11 052.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 5.00 | | | 5.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 66 331.00 | | 66 331.00 | 66 331.00 |
FJ Net sales | 66 331.00 | | 66 331.00 | 66 331.00 |
FQ Other income | | | 6.00 | |
FR Total operating income (I) | | | 66 337.00 | |
FW Other purchases and external expenses | | | 58 428.00 | |
FX Taxes, duties, and similar payments | | | 973.00 | |
FZ Social Security Contributions | | | 1 006.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 2 668.00 | |
GE Other Expenses | | | 5.00 | |
GF Total Operating Expenses (II) | | | 63 080.00 | |
GG - OPERATING RESULT (I - II) | | | 3 257.00 | |
GI Supported loss or transferred profit (IV) | | | 6.00 | |
GR Interest and similar expenses | | | 29.00 | |
GU Total financial expenses (VI) | | | 29.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -29.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 3 222.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A2 TOTAL ASSETS | 1 006.00 | 970.00 | | 1 006.00 |
HG Exceptional depreciation and provisions | 1 900.00 | | | 1 900.00 |
HH Total exceptional expenses (VIII) | 1 900.00 | | | 1 900.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -1 900.00 | | | -1 900.00 |
HK Income tax | 131.00 | 558.00 | | 131.00 |
HL TOTAL REVENUE (I + III + V + VII) | 66 337.00 | 76 176.00 | | 66 337.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 65 146.00 | 67 800.00 | | 65 146.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 1 191.00 | 8 376.00 | | 1 191.00 |
