| |
| 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 | 24 107.00 | 24 107.00 | | 24 107.00 |
AT Other tangible assets | 2 600.00 | 2 600.00 | | 2 600.00 |
BJ TOTAL (I) | 26 707.00 | 26 707.00 | | 26 707.00 |
BL Raw materials, supplies | 9 500.00 | | 9 500.00 | 9 500.00 |
BX Customers and related accounts | 93 140.00 | 5 100.00 | 88 039.00 | 93 140.00 |
BZ Other receivables | 27 148.00 | | 27 148.00 | 27 148.00 |
CD Marketable securities | 50.00 | | 50.00 | 50.00 |
CF Cash and cash equivalents | 32 906.00 | | 32 906.00 | 32 906.00 |
CJ TOTAL (II) | 162 743.00 | 5 100.00 | 157 643.00 | 162 743.00 |
CO Grand total (0 to V) | 189 450.00 | 31 807.00 | 157 643.00 | 189 450.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 50 000.00 | | | 50 000.00 |
DD Legal reserve (1) | 5 000.00 | | | 5 000.00 |
DG Other reserves | 150 000.00 | | | 150 000.00 |
DH Retained earnings | -88 187.00 | | | -88 187.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -49 424.00 | | | -49 424.00 |
DL TOTAL (I) | 67 388.00 | | | 67 388.00 |
DU Loans and Debts from Credit Institutions (3) | 290.00 | | | 290.00 |
DX Trade payables and related accounts | 44 540.00 | | | 44 540.00 |
DY Tax and social security liabilities | 36 076.00 | | | 36 076.00 |
EA Other liabilities | 9 349.00 | | | 9 349.00 |
EC TOTAL (IV) | 90 255.00 | | | 90 255.00 |
EE Grand total (I to V) | 157 643.00 | | | 157 643.00 |
EG Accrued income and payables due within one year | 90 255.00 | | | 90 255.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 290.00 | | | 290.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 530 540.00 | | 530 540.00 | 530 540.00 |
FJ Net sales | 530 540.00 | | 530 540.00 | 530 540.00 |
FO Operating subsidies | | | 748.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 6 766.00 | |
FQ Other income | | | 2.00 | |
FR Total operating income (I) | | | 538 056.00 | |
FU Purchases of raw materials and other supplies | | | 7 823.00 | |
FW Other purchases and external expenses | | | 129 466.00 | |
FX Taxes, duties, and similar payments | | | 6 972.00 | |
FY Salaries and Wages | | | 276 507.00 | |
FZ Social Security Contributions | | | 164 922.00 | |
GF Total Operating Expenses (II) | | | 585 691.00 | |
GG - OPERATING RESULT (I - II) | | | -47 635.00 | |
GL Other interest and similar income | | | 1.00 | |
GP Total financial income (V) | | | 1.00 | |
GR Interest and similar expenses | | | 1 415.00 | |
GU Total financial expenses (VI) | | | 1 415.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1 415.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -49 049.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 6 766.00 | | | 6 766.00 |
HE Exceptional expenses on management operations | 375.00 | | | 375.00 |
HH Total exceptional expenses (VIII) | 375.00 | | | 375.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -375.00 | | | -375.00 |
HL TOTAL REVENUE (I + III + V + VII) | 538 057.00 | | | 538 057.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 587 482.00 | | | 587 482.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -49 424.00 | | | -49 424.00 |
