| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 15 000.00 | 15 000.00 | | 15 000.00 |
AT Other tangible assets | 10 094.00 | 5 954.00 | 4 141.00 | 10 094.00 |
BJ TOTAL (I) | 25 094.00 | 20 954.00 | 4 141.00 | 25 094.00 |
BX Customers and related accounts | 95 357.00 | | 95 357.00 | 95 357.00 |
BZ Other receivables | 540.00 | | 540.00 | 540.00 |
CD Marketable securities | 55 000.00 | | 55 000.00 | 55 000.00 |
CF Cash and cash equivalents | 15 091.00 | | 15 091.00 | 15 091.00 |
CJ TOTAL (II) | 165 988.00 | | 165 988.00 | 165 988.00 |
CO Grand total (0 to V) | 191 082.00 | 20 954.00 | 170 129.00 | 191 082.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 5 000.00 | 5 000.00 | | 5 000.00 |
DD Legal reserve (1) | 500.00 | 500.00 | | 500.00 |
DG Other reserves | 184 708.00 | 184 708.00 | | 184 708.00 |
DH Retained earnings | -34 110.00 | -30 797.00 | | -34 110.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -9 777.00 | -3 313.00 | | -9 777.00 |
DL TOTAL (I) | 146 320.00 | 156 097.00 | | 146 320.00 |
DU Loans and Debts from Credit Institutions (3) | 4 932.00 | 938.00 | | 4 932.00 |
DV Miscellaneous Loans and Financial Debts (4) | 71.00 | 146.00 | | 71.00 |
DX Trade payables and related accounts | 720.00 | 480.00 | | 720.00 |
DY Tax and social security liabilities | 18 085.00 | 14 796.00 | | 18 085.00 |
EC TOTAL (IV) | 23 806.00 | 16 359.00 | | 23 806.00 |
EE Grand total (I to V) | 170 129.00 | 172 456.00 | | 170 129.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 117 650.00 | | 117 650.00 | 117 650.00 |
FJ Net sales | 117 650.00 | | 117 650.00 | 117 650.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 350.00 | |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 118 001.00 | |
FW Other purchases and external expenses | | | 24 947.00 | |
FX Taxes, duties, and similar payments | | | 7 255.00 | |
FY Salaries and Wages | | | 69 300.00 | |
FZ Social Security Contributions | | | 24 621.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 655.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 127 778.00 | |
GG - OPERATING RESULT (I - II) | | | -9 776.00 | |
GL Other interest and similar income | | | 16.00 | |
GP Total financial income (V) | | | 16.00 | |
GR Interest and similar expenses | | | 86.00 | |
GU Total financial expenses (VI) | | | 86.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -71.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -9 847.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | -70.00 | -69.00 | | -70.00 |
HL TOTAL REVENUE (I + III + V + VII) | 118 017.00 | 114 507.00 | | 118 017.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 127 794.00 | 117 820.00 | | 127 794.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -9 777.00 | -3 313.00 | | -9 777.00 |
