| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 10 713.00 | 1 845.00 | 8 868.00 | 10 713.00 |
BH Other financial assets | 1 950.00 | | 1 950.00 | 1 950.00 |
BJ TOTAL (I) | 12 678.00 | 1 845.00 | 10 833.00 | 12 678.00 |
BX Customers and related accounts | 27 402.00 | | 27 402.00 | 27 402.00 |
BZ Other receivables | 365.00 | | 365.00 | 365.00 |
CF Cash and cash equivalents | 12 457.00 | | 12 457.00 | 12 457.00 |
CJ TOTAL (II) | 40 224.00 | | 40 224.00 | 40 224.00 |
CO Grand total (0 to V) | 52 902.00 | 1 845.00 | 51 057.00 | 52 902.00 |
CU Other investments | 15.00 | | 15.00 | 15.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 500.00 | | | 7 500.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 2 717.00 | | | 2 717.00 |
DL TOTAL (I) | 10 217.00 | | | 10 217.00 |
DV Miscellaneous Loans and Financial Debts (4) | 22 861.00 | | | 22 861.00 |
DX Trade payables and related accounts | 69.00 | | | 69.00 |
DY Tax and social security liabilities | 13 910.00 | | | 13 910.00 |
EA Other liabilities | 4 000.00 | | | 4 000.00 |
EC TOTAL (IV) | 40 840.00 | | | 40 840.00 |
EE Grand total (I to V) | 51 057.00 | | | 51 057.00 |
EI Including equity loans | 22 861.00 | | | 22 861.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 93 788.00 | | 93 788.00 | 93 788.00 |
FJ Net sales | 93 788.00 | | 93 788.00 | 93 788.00 |
FR Total operating income (I) | | | 93 788.00 | |
FW Other purchases and external expenses | | | 74 069.00 | |
FX Taxes, duties, and similar payments | | | 1 858.00 | |
FY Salaries and Wages | | | 11 988.00 | |
FZ Social Security Contributions | | | 606.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 845.00 | |
GF Total Operating Expenses (II) | | | 90 366.00 | |
GG - OPERATING RESULT (I - II) | | | 3 423.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 3 423.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 300.00 | | | 300.00 |
HH Total exceptional expenses (VIII) | 300.00 | | | 300.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -300.00 | | | -300.00 |
HK Income tax | 406.00 | | | 406.00 |
HL TOTAL REVENUE (I + III + V + VII) | 93 789.00 | | | 93 789.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 91 072.00 | | | 91 072.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 2 717.00 | | | 2 717.00 |