| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 27 007.00 | 27 007.00 | | 27 007.00 |
BJ TOTAL (I) | 27 007.00 | 27 007.00 | | 27 007.00 |
BX Customers and related accounts | 8 978.00 | | 8 978.00 | 8 978.00 |
BZ Other receivables | 7 449.00 | | 7 449.00 | 7 449.00 |
CF Cash and cash equivalents | 35 087.00 | | 35 087.00 | 35 087.00 |
CH Prepaid expenses | | | | |
CJ TOTAL (II) | 51 514.00 | | 51 514.00 | 51 514.00 |
CO Grand total (0 to V) | 78 522.00 | 27 007.00 | 51 514.00 | 78 522.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 8 000.00 | 8 000.00 | | 8 000.00 |
DD Legal reserve (1) | 800.00 | 800.00 | | 800.00 |
DH Retained earnings | -287.00 | 1 095.00 | | -287.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 9 584.00 | -1 382.00 | | 9 584.00 |
DL TOTAL (I) | 18 096.00 | 8 513.00 | | 18 096.00 |
DV Miscellaneous Loans and Financial Debts (4) | 215.00 | 283.00 | | 215.00 |
DX Trade payables and related accounts | 4 945.00 | 9 398.00 | | 4 945.00 |
DY Tax and social security liabilities | 28 258.00 | 25 487.00 | | 28 258.00 |
EC TOTAL (IV) | 33 418.00 | 35 168.00 | | 33 418.00 |
EE Grand total (I to V) | 51 514.00 | 43 681.00 | | 51 514.00 |
EG Accrued income and payables due within one year | 33 418.00 | 35 168.00 | | 33 418.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 56 848.00 | | 56 848.00 | 56 848.00 |
FJ Net sales | 56 848.00 | | 56 848.00 | 56 848.00 |
FO Operating subsidies | | | 13 771.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 4 259.00 | |
FR Total operating income (I) | | | 74 878.00 | |
FU Purchases of raw materials and other supplies | | | 6 326.00 | |
FW Other purchases and external expenses | | | 12 557.00 | |
FX Taxes, duties, and similar payments | | | 1 045.00 | |
FY Salaries and Wages | | | 29 968.00 | |
FZ Social Security Contributions | | | 15 396.00 | |
GE Other Expenses | | | 2.00 | |
GF Total Operating Expenses (II) | | | 65 294.00 | |
GG - OPERATING RESULT (I - II) | | | 9 584.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 9 584.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | | 16 500.00 | | |
HD Total exceptional income (VII) | | 16 500.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | 16 500.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 74 878.00 | 77 656.00 | | 74 878.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 65 294.00 | 79 038.00 | | 65 294.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 9 584.00 | -1 382.00 | | 9 584.00 |
