| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 1.00 | | 1.00 | 1.00 |
BJ TOTAL (I) | 1.00 | | 1.00 | 1.00 |
BX Customers and related accounts | 29 983.00 | | 29 983.00 | 29 983.00 |
BZ Other receivables | 92.00 | | 92.00 | 92.00 |
CF Cash and cash equivalents | 24 083.00 | | 24 083.00 | 24 083.00 |
CH Prepaid expenses | | | | |
CJ TOTAL (II) | 54 158.00 | | 54 158.00 | 54 158.00 |
CO Grand total (0 to V) | 54 159.00 | | 54 159.00 | 54 159.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 5 000.00 | 5 000.00 | | 5 000.00 |
DH Retained earnings | -4 506.00 | -6 209.00 | | -4 506.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -4 886.00 | 1 703.00 | | -4 886.00 |
DL TOTAL (I) | -4 392.00 | 494.00 | | -4 392.00 |
DQ Provisions for Expenses | | 15 251.00 | | |
DR TOTAL (IV) | | 15 251.00 | | |
DV Miscellaneous Loans and Financial Debts (4) | | 50 000.00 | | |
DX Trade payables and related accounts | 539.00 | 1 134.00 | | 539.00 |
DY Tax and social security liabilities | 58 012.00 | 82 968.00 | | 58 012.00 |
EA Other liabilities | | 10.00 | | |
EC TOTAL (IV) | 58 552.00 | 134 112.00 | | 58 552.00 |
EE Grand total (I to V) | 54 159.00 | 149 857.00 | | 54 159.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | 279 895.00 | 279 895.00 | |
FJ Net sales | | 279 895.00 | 279 895.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 144 457.00 | |
FQ Other income | | | -2.00 | |
FR Total operating income (I) | | | 424 351.00 | |
FW Other purchases and external expenses | | | 7 402.00 | |
FX Taxes, duties, and similar payments | | | 4 360.00 | |
FY Salaries and Wages | | | 293 612.00 | |
FZ Social Security Contributions | | | 118 616.00 | |
GD Operating Expenses - Contingencies and Expenses: Provisions | | | 5 791.00 | |
GE Other Expenses | | | 17.00 | |
GF Total Operating Expenses (II) | | | 429 797.00 | |
GG - OPERATING RESULT (I - II) | | | -5 446.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -5 446.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 560.00 | | | 560.00 |
HD Total exceptional income (VII) | 560.00 | | | 560.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 560.00 | | | 560.00 |
HL TOTAL REVENUE (I + III + V + VII) | 424 911.00 | 374 612.00 | | 424 911.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 429 797.00 | 372 909.00 | | 429 797.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -4 886.00 | 1 703.00 | | -4 886.00 |