| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 30 408.00 | 11 806.00 | 18 602.00 | 30 408.00 |
BJ TOTAL (I) | 35 408.00 | 11 806.00 | 23 602.00 | 35 408.00 |
BX Customers and related accounts | 38 016.00 | | 38 016.00 | 38 016.00 |
BZ Other receivables | 13 029.00 | | 13 029.00 | 13 029.00 |
CF Cash and cash equivalents | 22 730.00 | | 22 730.00 | 22 730.00 |
CH Prepaid expenses | | | | |
CJ TOTAL (II) | 73 775.00 | | 73 775.00 | 73 775.00 |
CO Grand total (0 to V) | 109 183.00 | 11 806.00 | 97 377.00 | 109 183.00 |
CU Other investments | 5 000.00 | | 5 000.00 | 5 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 33 000.00 | 33 000.00 | | 33 000.00 |
DD Legal reserve (1) | 3 300.00 | 3 300.00 | | 3 300.00 |
DH Retained earnings | 42 541.00 | 10 299.00 | | 42 541.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -77 908.00 | 32 242.00 | | -77 908.00 |
DL TOTAL (I) | 933.00 | 78 841.00 | | 933.00 |
DX Trade payables and related accounts | 13 027.00 | 4 334.00 | | 13 027.00 |
DY Tax and social security liabilities | 83 417.00 | 50 048.00 | | 83 417.00 |
EC TOTAL (IV) | 96 443.00 | 54 382.00 | | 96 443.00 |
EE Grand total (I to V) | 97 377.00 | 133 222.00 | | 97 377.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 147 440.00 | | 147 440.00 | 147 440.00 |
FJ Net sales | 147 440.00 | | 147 440.00 | 147 440.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 2 160.00 | |
FR Total operating income (I) | | | 149 600.00 | |
FW Other purchases and external expenses | | | 24 824.00 | |
FX Taxes, duties, and similar payments | | | 3 273.00 | |
FY Salaries and Wages | | | 157 419.00 | |
FZ Social Security Contributions | | | 54 807.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 7 884.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 248 208.00 | |
GG - OPERATING RESULT (I - II) | | | -98 608.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 20 000.00 | |
GP Total financial income (V) | | | 20 000.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 20 000.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -78 608.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 700.00 | 13 830.00 | | 700.00 |
HD Total exceptional income (VII) | 700.00 | 13 830.00 | | 700.00 |
HF Exceptional expenses on capital transactions | | 298.00 | | |
HH Total exceptional expenses (VIII) | | 298.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | 700.00 | 13 532.00 | | 700.00 |
HL TOTAL REVENUE (I + III + V + VII) | 170 300.00 | 270 824.00 | | 170 300.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 248 208.00 | 238 582.00 | | 248 208.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -77 908.00 | 32 242.00 | | -77 908.00 |
