| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 669.00 | 669.00 | | 669.00 |
BJ TOTAL (I) | 669.00 | 669.00 | | 669.00 |
BX Customers and related accounts | 2 307.00 | | 2 307.00 | 2 307.00 |
BZ Other receivables | 106.00 | | 106.00 | 106.00 |
CF Cash and cash equivalents | 13 171.00 | | 13 171.00 | 13 171.00 |
CH Prepaid expenses | 80.00 | | 80.00 | 80.00 |
CJ TOTAL (II) | 15 664.00 | | 15 664.00 | 15 664.00 |
CO Grand total (0 to V) | 16 333.00 | 669.00 | 15 664.00 | 16 333.00 |
CP Shares due in less than one year | 1.00 | | | 1.00 |
CR Shares due in more than one year | 1.00 | | | 1.00 |
| |
| 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 | -7 848.00 | -10 034.00 | | -7 848.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 4 875.00 | 1 080.00 | | 4 875.00 |
DL TOTAL (I) | 8 026.00 | 2 046.00 | | 8 026.00 |
DV Miscellaneous Loans and Financial Debts (4) | 12.00 | 7.00 | | 12.00 |
DX Trade payables and related accounts | 858.00 | 983.00 | | 858.00 |
DY Tax and social security liabilities | 5 667.00 | 9 660.00 | | 5 667.00 |
EA Other liabilities | 1 101.00 | 1 101.00 | | 1 101.00 |
EC TOTAL (IV) | 7 638.00 | 11 752.00 | | 7 638.00 |
EE Grand total (I to V) | 15 664.00 | 13 798.00 | | 15 664.00 |
EG Accrued income and payables due within one year | 7 638.00 | 11 752.00 | | 7 638.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | | 40 869.00 | |
FJ Net sales | | | 40 869.00 | |
FQ Other income | | | 846.00 | |
FR Total operating income (I) | | | 41 715.00 | |
FW Other purchases and external expenses | | | 10 264.00 | |
FX Taxes, duties, and similar payments | | | 3 699.00 | |
FY Salaries and Wages | | | 15 050.00 | |
FZ Social Security Contributions | | | 7 826.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 36 840.00 | |
GG - OPERATING RESULT (I - II) | | | 4 875.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 8.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 4 875.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 41 715.00 | 31 626.00 | | 41 715.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 36 840.00 | 30 546.00 | | 36 840.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 4 875.00 | 1 080.00 | | 4 875.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8B Suppliers and Related Accounts | 858.00 | 858.00 | | 858.00 |
8K Other liabilities (including liabilities related to repo transactions) | 1 113.00 | 1 113.00 | | 1 113.00 |
UX Other trade receivables | 2 307.00 | 2 307.00 | | 2 307.00 |
VP Miscellaneous | 106.00 | 106.00 | | 106.00 |
VQ Other Taxes, Duties, and Similar Debts | 5 667.00 | 5 667.00 | | 5 667.00 |
VS Prepaid expenses | 80.00 | 80.00 | | 80.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 2 493.00 | 2 493.00 | | 2 493.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 7 638.00 | 7 638.00 | | 7 638.00 |
