| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AR Technical installations, industrial equipment and tools | 14 400.00 | 12 000.00 | 2 400.00 | 14 400.00 |
BJ TOTAL (I) | 14 400.00 | 12 000.00 | 2 400.00 | 14 400.00 |
BX Customers and related accounts | 35 080.00 | | 35 080.00 | 35 080.00 |
BZ Other receivables | 40 485.00 | | 40 485.00 | 40 485.00 |
CF Cash and cash equivalents | 339 500.00 | | 339 500.00 | 339 500.00 |
CJ TOTAL (II) | 415 065.00 | | 415 065.00 | 415 065.00 |
CO Grand total (0 to V) | 429 466.00 | 12 000.00 | 417 466.00 | 429 466.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 37 000.00 | 37 000.00 | | 37 000.00 |
DD Legal reserve (1) | 3 700.00 | 3 700.00 | | 3 700.00 |
DE Statutory or contractual reserves | 141 037.00 | 180 682.00 | | 141 037.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -47 130.00 | -39 644.00 | | -47 130.00 |
DL TOTAL (I) | 134 607.00 | 181 737.00 | | 134 607.00 |
DU Loans and Debts from Credit Institutions (3) | 215 313.00 | 215 313.00 | | 215 313.00 |
DX Trade payables and related accounts | 26 089.00 | 29 860.00 | | 26 089.00 |
DY Tax and social security liabilities | 41 455.00 | 899.00 | | 41 455.00 |
EC TOTAL (IV) | 282 858.00 | 246 072.00 | | 282 858.00 |
EE Grand total (I to V) | 417 466.00 | 427 810.00 | | 417 466.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 164 477.00 | | 164 477.00 | 164 477.00 |
FJ Net sales | 164 477.00 | | 164 477.00 | 164 477.00 |
FQ Other income | | | 5.00 | |
FR Total operating income (I) | | | 164 484.00 | |
FW Other purchases and external expenses | | | 48 577.00 | |
FX Taxes, duties, and similar payments | | | 4 368.00 | |
FY Salaries and Wages | | | 126 259.00 | |
FZ Social Security Contributions | | | 29 250.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 2 880.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 211 337.00 | |
GG - OPERATING RESULT (I - II) | | | -46 853.00 | |
GK Income from other securities and fixed asset receivables | | | 601.00 | |
GP Total financial income (V) | | | 601.00 | |
GR Interest and similar expenses | | | 878.00 | |
GU Total financial expenses (VI) | | | 878.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -276.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -47 129.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | | 2 659.00 | | |
HD Total exceptional income (VII) | | 2 659.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | 2 659.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 165 086.00 | 136 586.00 | | 165 086.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 212 216.00 | 176 230.00 | | 212 216.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -47 130.00 | -39 644.00 | | -47 130.00 |
