| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 127.00 | 127.00 | | 127.00 |
BJ TOTAL (I) | 127.00 | 127.00 | | 127.00 |
BX Customers and related accounts | 8 424.00 | 4 250.00 | 4 174.00 | 8 424.00 |
BZ Other receivables | 1 972.00 | | 1 972.00 | 1 972.00 |
CF Cash and cash equivalents | 9 434.00 | | 9 434.00 | 9 434.00 |
CJ TOTAL (II) | 19 831.00 | 4 250.00 | 15 581.00 | 19 831.00 |
CO Grand total (0 to V) | 19 958.00 | 4 377.00 | 15 581.00 | 19 958.00 |
CR Shares due in more than one year | 4 250.00 | | | 4 250.00 |
| |
| 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 | -2 309.00 | -11 299.00 | | -2 309.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -296.00 | 8 990.00 | | -296.00 |
DL TOTAL (I) | 6 194.00 | 6 490.00 | | 6 194.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 714.00 | 251.00 | | 1 714.00 |
DX Trade payables and related accounts | 6 551.00 | 5 559.00 | | 6 551.00 |
DY Tax and social security liabilities | 1 122.00 | 4 786.00 | | 1 122.00 |
EA Other liabilities | | 2 867.00 | | |
EC TOTAL (IV) | 9 387.00 | 13 464.00 | | 9 387.00 |
EE Grand total (I to V) | 15 581.00 | 19 955.00 | | 15 581.00 |
EG Accrued income and payables due within one year | | 13 464.00 | | |
EI Including equity loans | 1 714.00 | | | 1 714.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 17 537.00 | | 17 537.00 | 17 537.00 |
FJ Net sales | 17 537.00 | | 17 537.00 | 17 537.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | | |
FR Total operating income (I) | | | 17 537.00 | |
FU Purchases of raw materials and other supplies | | | 1 993.00 | |
FW Other purchases and external expenses | | | 11 505.00 | |
FX Taxes, duties, and similar payments | | | 459.00 | |
FZ Social Security Contributions | | | 3 635.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 17 592.00 | |
GG - OPERATING RESULT (I - II) | | | -55.00 | |
GL Other interest and similar income | | | 12.00 | |
GP Total financial income (V) | | | 12.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 12.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -43.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | | 1.00 | | |
HD Total exceptional income (VII) | | 1.00 | | |
HE Exceptional expenses on management operations | 254.00 | 355.00 | | 254.00 |
HH Total exceptional expenses (VIII) | 254.00 | 355.00 | | 254.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -253.00 | -354.00 | | -253.00 |
HL TOTAL REVENUE (I + III + V + VII) | 17 550.00 | 42 267.00 | | 17 550.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 17 847.00 | 33 276.00 | | 17 847.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -296.00 | 8 990.00 | | -296.00 |
