| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BX Customers and related accounts | 240.00 | | 240.00 | 240.00 |
BZ Other receivables | 283.00 | | 283.00 | 283.00 |
CF Cash and cash equivalents | 29 583.00 | | 29 583.00 | 29 583.00 |
CJ TOTAL (II) | 30 106.00 | | 30 106.00 | 30 106.00 |
CO Grand total (0 to V) | 30 106.00 | | 30 106.00 | 30 106.00 |
| |
| 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 |
DG Other reserves | 70 620.00 | 103 594.00 | | 70 620.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -52 491.00 | -32 973.00 | | -52 491.00 |
DL TOTAL (I) | 26 514.00 | 79 005.00 | | 26 514.00 |
DV Miscellaneous Loans and Financial Debts (4) | 628.00 | 2 748.00 | | 628.00 |
DY Tax and social security liabilities | 2 918.00 | 3 660.00 | | 2 918.00 |
EA Other liabilities | 45.00 | 46.00 | | 45.00 |
EC TOTAL (IV) | 3 592.00 | 6 455.00 | | 3 592.00 |
EE Grand total (I to V) | 30 106.00 | 85 460.00 | | 30 106.00 |
EG Accrued income and payables due within one year | 3 592.00 | 6 455.00 | | 3 592.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 4 719.00 | | 4 719.00 | 4 719.00 |
FJ Net sales | 4 719.00 | | 4 719.00 | 4 719.00 |
FR Total operating income (I) | | | 4 719.00 | |
FW Other purchases and external expenses | | | 6 073.00 | |
FX Taxes, duties, and similar payments | | | 772.00 | |
FY Salaries and Wages | | | 36 000.00 | |
FZ Social Security Contributions | | | 14 396.00 | |
GF Total Operating Expenses (II) | | | 57 243.00 | |
GG - OPERATING RESULT (I - II) | | | -52 523.00 | |
GL Other interest and similar income | | | 37.00 | |
GP Total financial income (V) | | | 37.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 37.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -52 486.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 2.00 | 8.00 | | 2.00 |
HD Total exceptional income (VII) | 2.00 | 8.00 | | 2.00 |
HE Exceptional expenses on management operations | 7.00 | | | 7.00 |
HH Total exceptional expenses (VIII) | 7.00 | | | 7.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -5.00 | 8.00 | | -5.00 |
HL TOTAL REVENUE (I + III + V + VII) | 4 753.00 | 8 926.00 | | 4 753.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 57 244.00 | 41 899.00 | | 57 244.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -52 491.00 | -32 973.00 | | -52 491.00 |
