| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 1 505.00 | 1 505.00 | | 1 505.00 |
AF Concessions, Patents and Similar Rights | 9 594.00 | 9 594.00 | | 9 594.00 |
AT Other tangible assets | 5 052.00 | 2 060.00 | 2 991.00 | 5 052.00 |
BJ TOTAL (I) | 39 401.00 | 13 160.00 | 26 241.00 | 39 401.00 |
BX Customers and related accounts | 39 868.00 | | 39 868.00 | 39 868.00 |
BZ Other receivables | 44 878.00 | | 44 878.00 | 44 878.00 |
CF Cash and cash equivalents | 16 099.00 | | 16 099.00 | 16 099.00 |
CH Prepaid expenses | 1 650.00 | | 1 650.00 | 1 650.00 |
CJ TOTAL (II) | 102 496.00 | | 102 496.00 | 102 496.00 |
CO Grand total (0 to V) | 141 898.00 | 13 160.00 | 128 738.00 | 141 898.00 |
CU Other investments | 23 250.00 | | 23 250.00 | 23 250.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 77 000.00 | 77 000.00 | | 77 000.00 |
DD Legal reserve (1) | 7 700.00 | 7 700.00 | | 7 700.00 |
DG Other reserves | 25 000.00 | 20 000.00 | | 25 000.00 |
DH Retained earnings | 7 948.00 | 12 878.00 | | 7 948.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -24 414.00 | 70.00 | | -24 414.00 |
DL TOTAL (I) | 93 234.00 | 117 648.00 | | 93 234.00 |
DV Miscellaneous Loans and Financial Debts (4) | 20 094.00 | 2 328.00 | | 20 094.00 |
DX Trade payables and related accounts | 8 911.00 | 9 351.00 | | 8 911.00 |
DY Tax and social security liabilities | 6 498.00 | 8 534.00 | | 6 498.00 |
EC TOTAL (IV) | 35 504.00 | 20 214.00 | | 35 504.00 |
EE Grand total (I to V) | 128 738.00 | 137 863.00 | | 128 738.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 72 932.00 | | 72 932.00 | 72 932.00 |
FJ Net sales | 72 932.00 | | 72 932.00 | 72 932.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 1 902.00 | |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 74 836.00 | |
FW Other purchases and external expenses | | | 29 671.00 | |
FX Taxes, duties, and similar payments | | | 993.00 | |
FY Salaries and Wages | | | 63 500.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 505.00 | |
GE Other Expenses | | | 8.00 | |
GF Total Operating Expenses (II) | | | 94 670.00 | |
GG - OPERATING RESULT (I - II) | | | -19 833.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -19 833.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 4 580.00 | 123.00 | | 4 580.00 |
HH Total exceptional expenses (VIII) | 4 580.00 | 123.00 | | 4 580.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -4 580.00 | -123.00 | | -4 580.00 |
HL TOTAL REVENUE (I + III + V + VII) | 74 836.00 | 36 697.00 | | 74 836.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 99 250.00 | 36 627.00 | | 99 250.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -24 414.00 | 70.00 | | -24 414.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 12 655.00 | 505.00 | | 12 655.00 |
PE DEPRECIATION Total including other intangible assets | 11 100.00 | | | 11 100.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 1 555.00 | 505.00 | | 1 555.00 |
