| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 35 235.00 | 31 364.00 | 3 871.00 | 35 235.00 |
BH Other financial assets | 4 528.00 | | 4 528.00 | 4 528.00 |
BJ TOTAL (I) | 40 156.00 | 31 364.00 | 8 792.00 | 40 156.00 |
BX Customers and related accounts | 1.00 | | 1.00 | 1.00 |
BZ Other receivables | 24 940.00 | | 24 940.00 | 24 940.00 |
CD Marketable securities | 200 000.00 | | 200 000.00 | 200 000.00 |
CF Cash and cash equivalents | 74 402.00 | | 74 402.00 | 74 402.00 |
CH Prepaid expenses | 1 773.00 | | 1 773.00 | 1 773.00 |
CJ TOTAL (II) | 301 116.00 | | 301 116.00 | 301 116.00 |
CO Grand total (0 to V) | 341 272.00 | 31 364.00 | 309 908.00 | 341 272.00 |
CU Other investments | 393.00 | | 393.00 | 393.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | 10 000.00 | | 10 000.00 |
DD Legal reserve (1) | 1 000.00 | 1 000.00 | | 1 000.00 |
DH Retained earnings | 296 253.00 | 257 473.00 | | 296 253.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -7 156.00 | 38 785.00 | | -7 156.00 |
DL TOTAL (I) | 300 102.00 | 307 258.00 | | 300 102.00 |
DV Miscellaneous Loans and Financial Debts (4) | 2 235.00 | 9 821.00 | | 2 235.00 |
DX Trade payables and related accounts | 1 397.00 | 3 255.00 | | 1 397.00 |
DY Tax and social security liabilities | 6 174.00 | 5 048.00 | | 6 174.00 |
EC TOTAL (IV) | 9 806.00 | 18 124.00 | | 9 806.00 |
EE Grand total (I to V) | 309 908.00 | 325 382.00 | | 309 908.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 142 757.00 | | 142 757.00 | 142 757.00 |
FJ Net sales | 142 757.00 | | 142 757.00 | 142 757.00 |
FQ Other income | | | 110.00 | |
FR Total operating income (I) | | | 142 867.00 | |
FW Other purchases and external expenses | | | 59 333.00 | |
FX Taxes, duties, and similar payments | | | 4 706.00 | |
FY Salaries and Wages | | | 60 750.00 | |
FZ Social Security Contributions | | | 21 428.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 6 840.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 153 058.00 | |
GG - OPERATING RESULT (I - II) | | | -10 190.00 | |
GL Other interest and similar income | | | 3 034.00 | |
GP Total financial income (V) | | | 3 034.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 3 034.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -7 156.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | | 13 570.00 | | |
HH Total exceptional expenses (VIII) | | 13 570.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -13 570.00 | | |
HK Income tax | | 13 631.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 145 902.00 | 301 453.00 | | 145 902.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 153 058.00 | 262 669.00 | | 153 058.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -7 156.00 | 38 785.00 | | -7 156.00 |
