| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 55 000.00 | 22 280.00 | 32 719.00 | 55 000.00 |
BJ TOTAL (I) | 74 500.00 | 22 280.00 | 52 219.00 | 74 500.00 |
BX Customers and related accounts | 20 598.00 | | 20 598.00 | 20 598.00 |
BZ Other receivables | 1 311.00 | | 1 311.00 | 1 311.00 |
CF Cash and cash equivalents | | | | |
CJ TOTAL (II) | 21 910.00 | | 21 910.00 | 21 910.00 |
CO Grand total (0 to V) | 96 410.00 | 22 280.00 | 74 130.00 | 96 410.00 |
CU Other investments | 19 500.00 | | 19 500.00 | 19 500.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 500.00 | 500.00 | | 500.00 |
DD Legal reserve (1) | 50.00 | 50.00 | | 50.00 |
DG Other reserves | 2 103.00 | | | 2 103.00 |
DH Retained earnings | | -22 111.00 | | |
DI RESULTS FOR THE YEAR (Profit or Loss) | -24 220.00 | 24 215.00 | | -24 220.00 |
DL TOTAL (I) | -21 567.00 | 2 653.00 | | -21 567.00 |
DU Loans and Debts from Credit Institutions (3) | 27 846.00 | 36 340.00 | | 27 846.00 |
DV Miscellaneous Loans and Financial Debts (4) | 20 806.00 | 21 599.00 | | 20 806.00 |
DX Trade payables and related accounts | 3 937.00 | 1 032.00 | | 3 937.00 |
DY Tax and social security liabilities | 43 106.00 | 49 215.00 | | 43 106.00 |
EC TOTAL (IV) | 95 697.00 | 108 187.00 | | 95 697.00 |
EE Grand total (I to V) | 74 130.00 | 110 840.00 | | 74 130.00 |
EG Accrued income and payables due within one year | 81 454.00 | 82 790.00 | | 81 454.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 2 449.00 | | | 2 449.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 110 094.00 | | 110 094.00 | 110 094.00 |
FJ Net sales | 110 094.00 | | 110 094.00 | 110 094.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 3 157.00 | |
FQ Other income | | | | |
FR Total operating income (I) | | | 113 251.00 | |
FU Purchases of raw materials and other supplies | | | 1 530.00 | |
FW Other purchases and external expenses | | | 27 540.00 | |
FX Taxes, duties, and similar payments | | | 4 069.00 | |
FY Salaries and Wages | | | 40 500.00 | |
FZ Social Security Contributions | | | 24 136.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 7 857.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 105 633.00 | |
GG - OPERATING RESULT (I - II) | | | 7 617.00 | |
GR Interest and similar expenses | | | 595.00 | |
GU Total financial expenses (VI) | | | 595.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -595.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 7 022.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 2 811.00 | 21 925.00 | | 2 811.00 |
HD Total exceptional income (VII) | 2 811.00 | 21 925.00 | | 2 811.00 |
HE Exceptional expenses on management operations | 540.00 | | | 540.00 |
HF Exceptional expenses on capital transactions | 33 514.00 | | | 33 514.00 |
HH Total exceptional expenses (VIII) | 34 054.00 | | | 34 054.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -31 243.00 | 21 925.00 | | -31 243.00 |
HK Income tax | | 3 210.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 116 062.00 | 146 135.00 | | 116 062.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 140 282.00 | 121 920.00 | | 140 282.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -24 220.00 | 24 215.00 | | -24 220.00 |
