| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 848.00 | 848.00 | | 848.00 |
AT Other tangible assets | 3 506.00 | 3 506.00 | | 3 506.00 |
BJ TOTAL (I) | 4 354.00 | 4 354.00 | | 4 354.00 |
BX Customers and related accounts | 32 760.00 | | 32 760.00 | 32 760.00 |
BZ Other receivables | 833.00 | | 833.00 | 833.00 |
CD Marketable securities | | | | |
CF Cash and cash equivalents | 526 103.00 | | 526 103.00 | 526 103.00 |
CH Prepaid expenses | 258.00 | | 258.00 | 258.00 |
CJ TOTAL (II) | 559 954.00 | | 559 954.00 | 559 954.00 |
CO Grand total (0 to V) | 564 308.00 | 4 354.00 | 559 954.00 | 564 308.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 150 000.00 | 150 000.00 | | 150 000.00 |
DD Legal reserve (1) | 15 000.00 | 15 000.00 | | 15 000.00 |
DG Other reserves | 31 973.00 | 16 925.00 | | 31 973.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -2 034.00 | 15 048.00 | | -2 034.00 |
DL TOTAL (I) | 194 939.00 | 196 973.00 | | 194 939.00 |
DV Miscellaneous Loans and Financial Debts (4) | 324 134.00 | 349 544.00 | | 324 134.00 |
DX Trade payables and related accounts | 3 319.00 | 3 494.00 | | 3 319.00 |
DY Tax and social security liabilities | 37 562.00 | 32 877.00 | | 37 562.00 |
EC TOTAL (IV) | 365 015.00 | 385 915.00 | | 365 015.00 |
EE Grand total (I to V) | 559 954.00 | 582 888.00 | | 559 954.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 129 059.00 | 55 865.00 | 184 924.00 | 129 059.00 |
FJ Net sales | 129 059.00 | 55 865.00 | 184 924.00 | 129 059.00 |
FR Total operating income (I) | | | 184 924.00 | |
FW Other purchases and external expenses | | | 4 996.00 | |
FX Taxes, duties, and similar payments | | | 873.00 | |
FY Salaries and Wages | | | 132 040.00 | |
FZ Social Security Contributions | | | 52 508.00 | |
GF Total Operating Expenses (II) | | | 190 417.00 | |
GG - OPERATING RESULT (I - II) | | | -5 493.00 | |
GL Other interest and similar income | | | 3 459.00 | |
GP Total financial income (V) | | | 3 459.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 3 459.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -2 034.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | | 370.00 | | |
HD Total exceptional income (VII) | | 370.00 | | |
HE Exceptional expenses on management operations | | 3 412.00 | | |
HH Total exceptional expenses (VIII) | | 3 412.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -3 042.00 | | |
HK Income tax | | 2 655.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 188 383.00 | 319 955.00 | | 188 383.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 190 417.00 | 304 907.00 | | 190 417.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -2 034.00 | 15 048.00 | | -2 034.00 |
