| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 622.00 | 622.00 | | 622.00 |
BH Other financial assets | 462.00 | | 462.00 | 462.00 |
BJ TOTAL (I) | 1 484.00 | 622.00 | 862.00 | 1 484.00 |
BX Customers and related accounts | 518 144.00 | 346 370.00 | 171 774.00 | 518 144.00 |
BZ Other receivables | 113 454.00 | | 113 454.00 | 113 454.00 |
CF Cash and cash equivalents | | | | |
CH Prepaid expenses | 500.00 | | 500.00 | 500.00 |
CJ TOTAL (II) | 632 098.00 | 346 370.00 | 285 728.00 | 632 098.00 |
CO Grand total (0 to V) | 633 583.00 | 346 992.00 | 286 590.00 | 633 583.00 |
CP Shares due in less than one year | 462.00 | | | 462.00 |
CU Other investments | 400.00 | | 400.00 | 400.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 235 056.00 | 235 056.00 | | 235 056.00 |
DD Legal reserve (1) | 23 506.00 | 23 506.00 | | 23 506.00 |
DH Retained earnings | -174 286.00 | 110 086.00 | | -174 286.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -18 864.00 | -284 372.00 | | -18 864.00 |
DL TOTAL (I) | 65 411.00 | 84 276.00 | | 65 411.00 |
DU Loans and Debts from Credit Institutions (3) | 256.00 | | | 256.00 |
DV Miscellaneous Loans and Financial Debts (4) | 80 545.00 | 60 595.00 | | 80 545.00 |
DX Trade payables and related accounts | 52 971.00 | 92 609.00 | | 52 971.00 |
DY Tax and social security liabilities | 87 406.00 | 96 510.00 | | 87 406.00 |
EC TOTAL (IV) | 221 179.00 | 249 714.00 | | 221 179.00 |
EE Grand total (I to V) | 286 590.00 | 333 990.00 | | 286 590.00 |
EG Accrued income and payables due within one year | 221 179.00 | 249 714.00 | | 221 179.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 256.00 | | | 256.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 11 600.00 | 10 400.00 | 22 000.00 | 11 600.00 |
FJ Net sales | 11 600.00 | 10 400.00 | 22 000.00 | 11 600.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | | |
FR Total operating income (I) | | | 22 000.00 | |
FW Other purchases and external expenses | | | 24 367.00 | |
FX Taxes, duties, and similar payments | | | 356.00 | |
FY Salaries and Wages | | | 27 792.00 | |
GC Operating Expenses - Current Assets: Provisions | | | | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 52 514.00 | |
GG - OPERATING RESULT (I - II) | | | -30 514.00 | |
GR Interest and similar expenses | | | 950.00 | |
GU Total financial expenses (VI) | | | 950.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -950.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -31 464.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HC Reversals of provisions and transfers of expenses | 12 600.00 | | | 12 600.00 |
HD Total exceptional income (VII) | 12 600.00 | | | 12 600.00 |
HE Exceptional expenses on management operations | | 25 100.00 | | |
HH Total exceptional expenses (VIII) | | 25 100.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | 12 600.00 | -25 100.00 | | 12 600.00 |
HL TOTAL REVENUE (I + III + V + VII) | 34 600.00 | 171 663.00 | | 34 600.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 53 464.00 | 456 035.00 | | 53 464.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -18 864.00 | -284 372.00 | | -18 864.00 |
