| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AJ Other Intangible Assets | | | 38 900.00 | |
AT Other tangible assets | | | 18 369.00 | |
BJ TOTAL (I) | | | 57 269.00 | |
BT Goods | | | 1 900.00 | |
BX Customers and related accounts | | | 15.00 | |
BZ Other receivables | | | 317.00 | |
CF Cash and cash equivalents | | | 8 453.00 | |
CJ TOTAL (II) | | | 10 685.00 | |
CO Grand total (0 to V) | | | 67 954.00 | |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 50 000.00 | | | 50 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -6 523.00 | | | -6 523.00 |
DL TOTAL (I) | 43 477.00 | | | 43 477.00 |
DV Miscellaneous Loans and Financial Debts (4) | 14 981.00 | | | 14 981.00 |
DX Trade payables and related accounts | 9 496.00 | | | 9 496.00 |
EC TOTAL (IV) | 24 477.00 | | | 24 477.00 |
EE Grand total (I to V) | 67 954.00 | | | 67 954.00 |
EI Including equity loans | 14 981.00 | | | 14 981.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | | | 6 043.00 | |
FD Production sold - goods | | | 42.00 | |
FJ Net sales | | | 6 085.00 | |
FR Total operating income (I) | | | 6 085.00 | |
FS Purchases of goods (including customs duties) | | | 4 979.00 | |
FT Inventory change (goods) | | | -1 900.00 | |
FW Other purchases and external expenses | | | 5 614.00 | |
FX Taxes, duties, and similar payments | | | 299.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 3 620.00 | |
GF Total Operating Expenses (II) | | | 12 612.00 | |
GG - OPERATING RESULT (I - II) | | | -6 527.00 | |
GJ Financial income from other securities and fixed asset receivables | | | -3.00 | |
GL Other interest and similar income | | | 4.00 | |
GP Total financial income (V) | | | 4.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 4.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -6 523.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 6 089.00 | | | 6 089.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 12 612.00 | | | 12 612.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -6 523.00 | | | -6 523.00 |