| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 43 546.00 | 40 155.00 | 3 391.00 | 43 546.00 |
BH Other financial assets | 1 745.00 | | 1 745.00 | 1 745.00 |
BJ TOTAL (I) | 45 291.00 | 40 155.00 | 5 136.00 | 45 291.00 |
BX Customers and related accounts | 3 788.00 | | 3 788.00 | 3 788.00 |
BZ Other receivables | 9 220.00 | | 9 220.00 | 9 220.00 |
CF Cash and cash equivalents | 32 203.00 | | 32 203.00 | 32 203.00 |
CJ TOTAL (II) | 45 211.00 | | 45 211.00 | 45 211.00 |
CO Grand total (0 to V) | 90 503.00 | 40 155.00 | 50 347.00 | 90 503.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 622.00 | | | 7 622.00 |
DD Legal reserve (1) | 762.00 | | | 762.00 |
DG Other reserves | -11 434.00 | | | -11 434.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -8 195.00 | | | -8 195.00 |
DL TOTAL (I) | -11 243.00 | | | -11 243.00 |
DX Trade payables and related accounts | 47 454.00 | | | 47 454.00 |
DY Tax and social security liabilities | 14 023.00 | | | 14 023.00 |
EA Other liabilities | 114.00 | | | 114.00 |
EC TOTAL (IV) | 61 591.00 | | | 61 591.00 |
EE Grand total (I to V) | 50 347.00 | | | 50 347.00 |
EG Accrued income and payables due within one year | 61 591.00 | | | 61 591.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 56 543.00 | | 56 543.00 | 56 543.00 |
FJ Net sales | 56 543.00 | | 56 543.00 | 56 543.00 |
FQ Other income | | | 12.00 | |
FR Total operating income (I) | | | 56 555.00 | |
FW Other purchases and external expenses | | | 16 626.00 | |
FX Taxes, duties, and similar payments | | | 2 147.00 | |
FY Salaries and Wages | | | 30 000.00 | |
FZ Social Security Contributions | | | 12 367.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 3 421.00 | |
GF Total Operating Expenses (II) | | | 64 562.00 | |
GG - OPERATING RESULT (I - II) | | | -8 007.00 | |
GI Supported loss or transferred profit (IV) | | | 1.00 | |
GT Net expenses on sales of marketable securities | | | 187.00 | |
GU Total financial expenses (VI) | | | 187.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -187.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -8 195.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 56 555.00 | | | 56 555.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 64 750.00 | | | 64 750.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -8 195.00 | | | -8 195.00 |