| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 32 579.00 | 16 656.00 | 15 922.00 | 32 579.00 |
BH Other financial assets | 12.00 | | 12.00 | 12.00 |
BJ TOTAL (I) | 32 592.00 | 16 656.00 | 15 935.00 | 32 592.00 |
BZ Other receivables | 491.00 | | 491.00 | 491.00 |
CF Cash and cash equivalents | 36 491.00 | | 36 491.00 | 36 491.00 |
CJ TOTAL (II) | 36 983.00 | | 36 983.00 | 36 983.00 |
CO Grand total (0 to V) | 69 575.00 | 16 656.00 | 52 918.00 | 69 575.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 000.00 | 2 000.00 | | 2 000.00 |
DD Legal reserve (1) | 3 892.00 | | | 3 892.00 |
DG Other reserves | 6 558.00 | 6 558.00 | | 6 558.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 4 770.00 | 3 892.00 | | 4 770.00 |
DL TOTAL (I) | 17 221.00 | 12 450.00 | | 17 221.00 |
DU Loans and Debts from Credit Institutions (3) | 28 342.00 | 16 938.00 | | 28 342.00 |
DX Trade payables and related accounts | 2 951.00 | 2 894.00 | | 2 951.00 |
DY Tax and social security liabilities | 4 403.00 | 413.00 | | 4 403.00 |
EC TOTAL (IV) | 35 701.00 | 20 250.00 | | 35 701.00 |
EE Grand total (I to V) | 52 918.00 | 32 696.00 | | 52 918.00 |
EG Accrued income and payables due within one year | 35 697.00 | 15 023.00 | | 35 697.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 43 126.00 | | 43 126.00 | 43 126.00 |
FJ Net sales | 43 126.00 | | 43 126.00 | 43 126.00 |
FO Operating subsidies | | | 4 418.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 3 372.00 | |
FQ Other income | | | | |
FR Total operating income (I) | | | 50 917.00 | |
FW Other purchases and external expenses | | | 20 563.00 | |
FX Taxes, duties, and similar payments | | | 875.00 | |
FY Salaries and Wages | | | 15 277.00 | |
FZ Social Security Contributions | | | 1 273.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 7 950.00 | |
GF Total Operating Expenses (II) | | | 45 939.00 | |
GG - OPERATING RESULT (I - II) | | | 4 978.00 | |
GR Interest and similar expenses | | | 145.00 | |
GU Total financial expenses (VI) | | | 145.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -145.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 4 832.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | | 384.00 | | |
HH Total exceptional expenses (VIII) | | 384.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -384.00 | | |
HK Income tax | 62.00 | 661.00 | | 62.00 |
HL TOTAL REVENUE (I + III + V + VII) | 50 917.00 | 50 654.00 | | 50 917.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 46 147.00 | 46 762.00 | | 46 147.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 4 770.00 | 3 892.00 | | 4 770.00 |
