| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 5 403.00 | 4 989.00 | 414.00 | 5 403.00 |
BH Other financial assets | 15.00 | | 15.00 | 15.00 |
BJ TOTAL (I) | 5 418.00 | 4 989.00 | 430.00 | 5 418.00 |
BX Customers and related accounts | 130 388.00 | | 130 388.00 | 130 388.00 |
BZ Other receivables | 1 181.00 | | 1 181.00 | 1 181.00 |
CF Cash and cash equivalents | 156 843.00 | | 156 843.00 | 156 843.00 |
CH Prepaid expenses | 290.00 | | 290.00 | 290.00 |
CJ TOTAL (II) | 288 702.00 | | 288 702.00 | 288 702.00 |
CO Grand total (0 to V) | 294 120.00 | 4 989.00 | 289 132.00 | 294 120.00 |
| |
| 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 |
DH Retained earnings | 324 759.00 | 243 803.00 | | 324 759.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -74 860.00 | 80 956.00 | | -74 860.00 |
DL TOTAL (I) | 258 283.00 | 333 143.00 | | 258 283.00 |
DV Miscellaneous Loans and Financial Debts (4) | 352.00 | 352.00 | | 352.00 |
DX Trade payables and related accounts | 468.00 | 60.00 | | 468.00 |
DY Tax and social security liabilities | 30 028.00 | 48 882.00 | | 30 028.00 |
EC TOTAL (IV) | 30 848.00 | 49 295.00 | | 30 848.00 |
EE Grand total (I to V) | 289 132.00 | 382 438.00 | | 289 132.00 |
EG Accrued income and payables due within one year | | 49 295.00 | | |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 182 560.00 | | 182 560.00 | 182 560.00 |
FJ Net sales | 182 560.00 | | 182 560.00 | 182 560.00 |
FR Total operating income (I) | | | 182 560.00 | |
FW Other purchases and external expenses | | | 5 508.00 | |
FX Taxes, duties, and similar payments | | | 447.00 | |
FY Salaries and Wages | | | 250 155.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 659.00 | |
GF Total Operating Expenses (II) | | | 256 769.00 | |
GG - OPERATING RESULT (I - II) | | | -74 209.00 | |
GL Other interest and similar income | | | 52.00 | |
GP Total financial income (V) | | | 52.00 | |
GR Interest and similar expenses | | | 703.00 | |
GU Total financial expenses (VI) | | | 703.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -651.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -74 860.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 182 612.00 | 218 420.00 | | 182 612.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 257 471.00 | 137 465.00 | | 257 471.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -74 860.00 | 80 956.00 | | -74 860.00 |
