| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | | | 2.00 | |
AP Buildings | 18 000.00 | | 18 000.00 | 18 000.00 |
AT Other tangible assets | 2 891.00 | 2 891.00 | | 2 891.00 |
BJ TOTAL (I) | 20 891.00 | 2 891.00 | 18 000.00 | 20 891.00 |
BX Customers and related accounts | 26 582.00 | | 26 582.00 | 26 582.00 |
BZ Other receivables | 1 223.00 | | 1 223.00 | 1 223.00 |
CD Marketable securities | 60.00 | | 60.00 | 60.00 |
CF Cash and cash equivalents | 70 463.00 | | 70 463.00 | 70 463.00 |
CJ TOTAL (II) | 98 327.00 | | 98 327.00 | 98 327.00 |
CO Grand total (0 to V) | 119 218.00 | 2 891.00 | 116 327.00 | 119 218.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 622.00 | 7 622.00 | | 7 622.00 |
DD Legal reserve (1) | 762.00 | 762.00 | | 762.00 |
DH Retained earnings | 102 863.00 | 86 206.00 | | 102 863.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -26 049.00 | 16 657.00 | | -26 049.00 |
DL TOTAL (I) | 85 198.00 | 111 247.00 | | 85 198.00 |
DV Miscellaneous Loans and Financial Debts (4) | 364.00 | 1 034.00 | | 364.00 |
DX Trade payables and related accounts | 4 077.00 | 7 512.00 | | 4 077.00 |
DY Tax and social security liabilities | 26 689.00 | 22 029.00 | | 26 689.00 |
EA Other liabilities | | 4 000.00 | | |
EC TOTAL (IV) | 31 129.00 | 34 574.00 | | 31 129.00 |
EE Grand total (I to V) | 116 327.00 | 145 822.00 | | 116 327.00 |
EG Accrued income and payables due within one year | 31 129.00 | 34 574.00 | | 31 129.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 229 524.00 | 5 446.00 | 234 970.00 | 229 524.00 |
FJ Net sales | 229 524.00 | 5 446.00 | 234 970.00 | 229 524.00 |
FQ Other income | | | 10.00 | |
FR Total operating income (I) | | | 234 980.00 | |
FW Other purchases and external expenses | | | 164 832.00 | |
FX Taxes, duties, and similar payments | | | 552.00 | |
FY Salaries and Wages | | | 66 106.00 | |
FZ Social Security Contributions | | | 30 823.00 | |
GE Other Expenses | | | 72.00 | |
GF Total Operating Expenses (II) | | | 262 386.00 | |
GG - OPERATING RESULT (I - II) | | | -27 406.00 | |
GL Other interest and similar income | | | 144.00 | |
GM Reversals of provisions and transfers of expenses | | | | |
GN Positive exchange differences | | | | |
GO Net income from sales of marketable securities | | | | |
GP Total financial income (V) | | | 144.00 | |
GS Negative differences of foreign exchange | | | 15.00 | |
GT Net expenses on sales of marketable securities | | | | |
GU Total financial expenses (VI) | | | 15.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 129.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -27 277.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A2 TOTAL ASSETS | 30 823.00 | 69 785.00 | | 30 823.00 |
HA Exceptional income from management transactions | 1 228.00 | | | 1 228.00 |
HD Total exceptional income (VII) | 1 228.00 | | | 1 228.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 1 228.00 | | | 1 228.00 |
HK Income tax | | 1 723.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 236 352.00 | 345 074.00 | | 236 352.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 262 401.00 | 328 417.00 | | 262 401.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -26 049.00 | 16 657.00 | | -26 049.00 |
