| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BX Customers and related accounts | 137 117.00 | | 137 117.00 | 137 117.00 |
BZ Other receivables | 267 631.00 | | 267 631.00 | 267 631.00 |
CF Cash and cash equivalents | 36 249.00 | | 36 249.00 | 36 249.00 |
CH Prepaid expenses | 95 255.00 | | 95 255.00 | 95 255.00 |
CJ TOTAL (II) | 536 253.00 | | 536 253.00 | 536 253.00 |
CO Grand total (0 to V) | 536 253.00 | | 536 253.00 | 536 253.00 |
| |
| 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) | 2 129.00 | 2 129.00 | | 2 129.00 |
DH Retained earnings | 336 945.00 | 348 061.00 | | 336 945.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -18 993.00 | -11 115.00 | | -18 993.00 |
DL TOTAL (I) | 328 082.00 | 347 075.00 | | 328 082.00 |
DX Trade payables and related accounts | 18 165.00 | 17 343.00 | | 18 165.00 |
DY Tax and social security liabilities | | 2 079.00 | | |
EB Prepaid income (2) | 95 982.00 | 91 636.00 | | 95 982.00 |
EC TOTAL (IV) | 114 148.00 | 111 059.00 | | 114 148.00 |
ED (V) | 94 022.00 | 74 777.00 | | 94 022.00 |
EE Grand total (I to V) | 536 253.00 | 532 912.00 | | 536 253.00 |
EG Accrued income and payables due within one year | 114 148.00 | 111 059.00 | | 114 148.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | 1 594 583.00 | 1 594 583.00 | |
FJ Net sales | | 1 594 583.00 | 1 594 583.00 | |
FR Total operating income (I) | | | 1 594 583.00 | |
FW Other purchases and external expenses | | | 1 611 875.00 | |
FX Taxes, duties, and similar payments | | | 713.00 | |
GF Total Operating Expenses (II) | | | 1 612 588.00 | |
GG - OPERATING RESULT (I - II) | | | -18 004.00 | |
GN Positive exchange differences | | | 1 326.00 | |
GP Total financial income (V) | | | 1 326.00 | |
GS Negative differences of foreign exchange | | | 2 314.00 | |
GU Total financial expenses (VI) | | | 2 314.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -988.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -18 993.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | | 3 975.00 | | |
HD Total exceptional income (VII) | | 3 975.00 | | |
HE Exceptional expenses on management operations | | 600.00 | | |
HF Exceptional expenses on capital transactions | | 7 115.00 | | |
HH Total exceptional expenses (VIII) | | 7 715.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -3 740.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 1 595 909.00 | 1 830 705.00 | | 1 595 909.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 614 902.00 | 1 841 820.00 | | 1 614 902.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -18 993.00 | -11 115.00 | | -18 993.00 |
