| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AR Technical installations, industrial equipment and tools | 2 683.00 | 2 683.00 | | 2 683.00 |
AT Other tangible assets | 14 196.00 | 8 697.00 | 5 499.00 | 14 196.00 |
BH Other financial assets | 601.00 | | 601.00 | 601.00 |
BJ TOTAL (I) | 17 480.00 | 11 380.00 | 8 850.00 | 17 480.00 |
BX Customers and related accounts | 5 456.00 | | 5 456.00 | 5 456.00 |
BZ Other receivables | 538.00 | | 538.00 | 538.00 |
CD Marketable securities | 16.00 | | 16.00 | 16.00 |
CF Cash and cash equivalents | 25 206.00 | | 25 206.00 | 25 206.00 |
CJ TOTAL (II) | 31 216.00 | | 31 216.00 | 31 216.00 |
CO Grand total (0 to V) | 48 696.00 | 11 380.00 | 37 316.00 | 48 696.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 5 000.00 | | | 5 000.00 |
DD Legal reserve (1) | 500.00 | | | 500.00 |
DH Retained earnings | 7 875.00 | | | 7 875.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -8 164.00 | | | -8 164.00 |
DL TOTAL (I) | 5 211.00 | | | 5 211.00 |
DU Loans and Debts from Credit Institutions (3) | 7 393.00 | | | 7 393.00 |
DX Trade payables and related accounts | 370.00 | | | 370.00 |
DY Tax and social security liabilities | 18 140.00 | | | 18 140.00 |
EA Other liabilities | 6 202.00 | | | 6 202.00 |
EC TOTAL (IV) | 32 105.00 | | | 32 105.00 |
EE Grand total (I to V) | 37 316.00 | | | 37 316.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 165 115.00 | | 165 115.00 | 165 115.00 |
FJ Net sales | 165 115.00 | | 165 115.00 | 165 115.00 |
FO Operating subsidies | | | 4 486.00 | |
FQ Other income | | | 1 948.00 | |
FR Total operating income (I) | | | 171 549.00 | |
FW Other purchases and external expenses | | | 100 734.00 | |
FX Taxes, duties, and similar payments | | | 1 755.00 | |
FY Salaries and Wages | | | 64 046.00 | |
FZ Social Security Contributions | | | 10 358.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 2 750.00 | |
GE Other Expenses | | | 39.00 | |
GF Total Operating Expenses (II) | | | 179 682.00 | |
GG - OPERATING RESULT (I - II) | | | -8 133.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 3.00 | |
GP Total financial income (V) | | | 3.00 | |
GR Interest and similar expenses | | | 17.00 | |
GU Total financial expenses (VI) | | | 17.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -14.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -8 147.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 17.00 | | | 17.00 |
HH Total exceptional expenses (VIII) | 17.00 | | | 17.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -17.00 | | | -17.00 |
HL TOTAL REVENUE (I + III + V + VII) | 171 552.00 | | | 171 552.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 179 716.00 | | | 179 716.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -8 164.00 | | | -8 164.00 |
