| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | | | 548.00 | |
BJ TOTAL (I) | | | 548.00 | |
BL Raw materials, supplies | | | 300.00 | |
BR Intermediate and finished products | | | 700.00 | |
BX Customers and related accounts | | | 3 823.00 | |
BZ Other receivables | | | 41.00 | |
CF Cash and cash equivalents | | | 1 475.00 | |
CH Prepaid expenses | | | 2 610.00 | |
CJ TOTAL (II) | | | 8 951.00 | |
CO Grand total (0 to V) | | | 9 499.00 | |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 5 000.00 | 5 000.00 | | 5 000.00 |
DD Legal reserve (1) | 500.00 | 500.00 | | 500.00 |
DH Retained earnings | -7 490.00 | -4 256.00 | | -7 490.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -2 695.00 | -3 233.00 | | -2 695.00 |
DL TOTAL (I) | -4 685.00 | -1 990.00 | | -4 685.00 |
DV Miscellaneous Loans and Financial Debts (4) | 10 384.00 | 8 995.00 | | 10 384.00 |
DX Trade payables and related accounts | 593.00 | 1 083.00 | | 593.00 |
DY Tax and social security liabilities | 3 207.00 | 2 581.00 | | 3 207.00 |
EC TOTAL (IV) | 14 184.00 | 12 660.00 | | 14 184.00 |
EE Grand total (I to V) | 9 499.00 | 10 670.00 | | 9 499.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | | | 42 376.00 | |
FJ Net sales | | | 42 316.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 679.00 | |
FQ Other income | | | | |
FR Total operating income (I) | | | 43 056.00 | |
FU Purchases of raw materials and other supplies | | | 126.00 | |
FW Other purchases and external expenses | | | 15 119.00 | |
FX Taxes, duties, and similar payments | | | 2 172.00 | |
FZ Social Security Contributions | | | 27 952.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 344.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 45 716.00 | |
GG - OPERATING RESULT (I - II) | | | -2 660.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -2 660.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HH Total exceptional expenses (VIII) | 34.00 | 387.00 | | 34.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -34.00 | -387.00 | | -34.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -2 695.00 | -3 233.00 | | -2 695.00 |