| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 2 575.00 | 2 489.00 | 85.00 | 2 575.00 |
BJ TOTAL (I) | 2 575.00 | 2 489.00 | 85.00 | 2 575.00 |
BZ Other receivables | 2 806.00 | | 2 806.00 | 2 806.00 |
CD Marketable securities | 20 094.00 | | 20 094.00 | 20 094.00 |
CF Cash and cash equivalents | 5 821.00 | | 5 821.00 | 5 821.00 |
CJ TOTAL (II) | 28 720.00 | | 28 720.00 | 28 720.00 |
CO Grand total (0 to V) | 31 295.00 | 2 489.00 | 28 806.00 | 31 295.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 4 500.00 | 4 500.00 | | 4 500.00 |
DD Legal reserve (1) | 4 893.00 | 4 893.00 | | 4 893.00 |
DH Retained earnings | 20 451.00 | 36 352.00 | | 20 451.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -1 472.00 | -15 901.00 | | -1 472.00 |
DL TOTAL (I) | 28 373.00 | 29 845.00 | | 28 373.00 |
DV Miscellaneous Loans and Financial Debts (4) | 13.00 | | | 13.00 |
DX Trade payables and related accounts | 420.00 | 144.00 | | 420.00 |
EC TOTAL (IV) | 433.00 | 144.00 | | 433.00 |
EE Grand total (I to V) | 28 806.00 | 29 989.00 | | 28 806.00 |
EG Accrued income and payables due within one year | | 144.00 | | |
EI Including equity loans | 13.00 | | | 13.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | | | |
FJ Net sales | | | | |
FP Reversals of depreciation and provisions, transfer of expenses | | | | |
FQ Other income | | | 77.00 | |
FR Total operating income (I) | | | 77.00 | |
FU Purchases of raw materials and other supplies | | | | |
FW Other purchases and external expenses | | | 1 161.00 | |
FX Taxes, duties, and similar payments | | | | |
FZ Social Security Contributions | | | | |
GA Operating Expenses - Depreciation and Amortization | | | 366.00 | |
GE Other Expenses | | | 115.00 | |
GF Total Operating Expenses (II) | | | 1 642.00 | |
GG - OPERATING RESULT (I - II) | | | -1 566.00 | |
GL Other interest and similar income | | | 94.00 | |
GP Total financial income (V) | | | 94.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 94.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -1 472.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | | -2 806.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 171.00 | 12 611.00 | | 171.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 642.00 | 28 512.00 | | 1 642.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -1 472.00 | -15 901.00 | | -1 472.00 |
