| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BZ Other receivables | | | 248.00 | |
CF Cash and cash equivalents | | | 37 383.00 | |
CH Prepaid expenses | | | 747.00 | |
CJ TOTAL (II) | | | 38 378.00 | |
CO Grand total (0 to V) | | | 38 378.00 | |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 622.00 | 7 622.00 | | 7 622.00 |
DD Legal reserve (1) | 762.00 | 762.00 | | 762.00 |
DE Statutory or contractual reserves | 37 541.00 | 37 541.00 | | 37 541.00 |
DF Regulated reserves (1) | 16 986.00 | 16 986.00 | | 16 986.00 |
DH Retained earnings | -20 591.00 | -10 598.00 | | -20 591.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -5 455.00 | -9 993.00 | | -5 455.00 |
DL TOTAL (I) | 36 865.00 | 42 320.00 | | 36 865.00 |
DV Miscellaneous Loans and Financial Debts (4) | 100.00 | 1 250.00 | | 100.00 |
DX Trade payables and related accounts | 1 200.00 | 1 295.00 | | 1 200.00 |
DY Tax and social security liabilities | 213.00 | | | 213.00 |
EC TOTAL (IV) | 1 513.00 | 2 545.00 | | 1 513.00 |
EE Grand total (I to V) | 38 378.00 | 44 865.00 | | 38 378.00 |
EG Accrued income and payables due within one year | 1 513.00 | 2 545.00 | | 1 513.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | | 5 301.00 | |
FJ Net sales | | | 5 301.00 | |
FR Total operating income (I) | | | 5 301.00 | |
FW Other purchases and external expenses | | | 8 768.00 | |
FX Taxes, duties, and similar payments | | | 594.00 | |
FZ Social Security Contributions | | | 1 394.00 | |
GA Operating Expenses - Depreciation and Amortization | | | | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 10 756.00 | |
GG - OPERATING RESULT (I - II) | | | -5 455.00 | |
GJ Financial income from other securities and fixed asset receivables | | | -3.00 | |
GR Interest and similar expenses | | | | |
GU Total financial expenses (VI) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -5 455.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 5 301.00 | 5 301.00 | | 5 301.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 10 756.00 | 15 294.00 | | 10 756.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -5 455.00 | -9 993.00 | | -5 455.00 |