| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 875.00 | 875.00 | | 875.00 |
BJ TOTAL (I) | 875.00 | 875.00 | | 875.00 |
BX Customers and related accounts | 3 862.00 | | 3 862.00 | 3 862.00 |
BZ Other receivables | 13 432.00 | | 13 432.00 | 13 432.00 |
CD Marketable securities | 15.00 | | 15.00 | 15.00 |
CF Cash and cash equivalents | 6 529.00 | | 6 529.00 | 6 529.00 |
CJ TOTAL (II) | 23 838.00 | | 23 838.00 | 23 838.00 |
CO Grand total (0 to V) | 24 713.00 | 875.00 | 23 838.00 | 24 713.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | 1 000.00 | | 1 000.00 |
DD Legal reserve (1) | 100.00 | 100.00 | | 100.00 |
DG Other reserves | 2 149.00 | 2 149.00 | | 2 149.00 |
DH Retained earnings | -32 760.00 | | | -32 760.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 17 336.00 | -32 760.00 | | 17 336.00 |
DL TOTAL (I) | -12 175.00 | -29 511.00 | | -12 175.00 |
DV Miscellaneous Loans and Financial Debts (4) | | 93.00 | | |
DX Trade payables and related accounts | 25 679.00 | 837.00 | | 25 679.00 |
DY Tax and social security liabilities | 7 509.00 | 44 046.00 | | 7 509.00 |
EA Other liabilities | 2 825.00 | | | 2 825.00 |
EC TOTAL (IV) | 36 013.00 | 44 977.00 | | 36 013.00 |
EE Grand total (I to V) | 23 838.00 | 15 466.00 | | 23 838.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 55 745.00 | | 55 745.00 | 55 745.00 |
FJ Net sales | 55 745.00 | | 55 745.00 | 55 745.00 |
FQ Other income | | | | |
FR Total operating income (I) | | | 55 745.00 | |
FW Other purchases and external expenses | | | 25 508.00 | |
FX Taxes, duties, and similar payments | | | 88.00 | |
FY Salaries and Wages | | | 8 400.00 | |
FZ Social Security Contributions | | | 4 223.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 128.00 | |
GF Total Operating Expenses (II) | | | 38 347.00 | |
GG - OPERATING RESULT (I - II) | | | 17 398.00 | |
GR Interest and similar expenses | | | 61.00 | |
GU Total financial expenses (VI) | | | 61.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -61.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 17 336.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | | 3 384.00 | | |
HH Total exceptional expenses (VIII) | | 3 384.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -3 384.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 55 745.00 | 46 131.00 | | 55 745.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 38 409.00 | 78 891.00 | | 38 409.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 17 336.00 | -32 760.00 | | 17 336.00 |
