| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BD Other fixed assets | 5 000.00 | | 5 000.00 | 5 000.00 |
BJ TOTAL (I) | 5 000.00 | | 5 000.00 | 5 000.00 |
BX Customers and related accounts | 51 092.00 | | 51 092.00 | 51 092.00 |
BZ Other receivables | 3 962.00 | | 3 962.00 | 3 962.00 |
CF Cash and cash equivalents | 21 393.00 | | 21 393.00 | 21 393.00 |
CH Prepaid expenses | 48 581.00 | | 48 581.00 | 48 581.00 |
CJ TOTAL (II) | 125 029.00 | | 125 029.00 | 125 029.00 |
CO Grand total (0 to V) | 130 029.00 | | 130 029.00 | 130 029.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 25 875.00 | 25 875.00 | | 25 875.00 |
DD Legal reserve (1) | 2 700.00 | 2 700.00 | | 2 700.00 |
DF Regulated reserves (1) | 257.00 | 257.00 | | 257.00 |
DG Other reserves | 140 000.00 | 140 000.00 | | 140 000.00 |
DH Retained earnings | -19 174.00 | -12 984.00 | | -19 174.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -30 542.00 | -6 190.00 | | -30 542.00 |
DL TOTAL (I) | 119 114.00 | 149 657.00 | | 119 114.00 |
DX Trade payables and related accounts | 2 400.00 | 5 355.00 | | 2 400.00 |
DY Tax and social security liabilities | 8 515.00 | 11 977.00 | | 8 515.00 |
EC TOTAL (IV) | 10 915.00 | 17 333.00 | | 10 915.00 |
EE Grand total (I to V) | 130 029.00 | 166 990.00 | | 130 029.00 |
EG Accrued income and payables due within one year | 10 915.00 | 17 333.00 | | 10 915.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | 73 377.00 | 73 377.00 | |
FJ Net sales | | 73 377.00 | 73 377.00 | |
FR Total operating income (I) | | | 73 377.00 | |
FW Other purchases and external expenses | | | 103 163.00 | |
FX Taxes, duties, and similar payments | | | 265.00 | |
GF Total Operating Expenses (II) | | | 103 428.00 | |
GG - OPERATING RESULT (I - II) | | | -30 051.00 | |
GL Other interest and similar income | | | | |
GO Net income from sales of marketable securities | | | | |
GP Total financial income (V) | | | | |
GS Negative differences of foreign exchange | | | 491.00 | |
GU Total financial expenses (VI) | | | 491.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -491.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -30 542.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 73 377.00 | 71 692.00 | | 73 377.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 103 920.00 | 77 882.00 | | 103 920.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -30 542.00 | -6 190.00 | | -30 542.00 |
