| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 175.00 | 175.00 | | 175.00 |
AT Other tangible assets | 15 513.00 | 10 284.00 | 5 229.00 | 15 513.00 |
BJ TOTAL (I) | 15 788.00 | 10 459.00 | 5 329.00 | 15 788.00 |
BX Customers and related accounts | 7 769.00 | | 7 769.00 | 7 769.00 |
BZ Other receivables | 1 902.00 | | 1 902.00 | 1 902.00 |
CF Cash and cash equivalents | 5 465.00 | | 5 465.00 | 5 465.00 |
CJ TOTAL (II) | 15 136.00 | | 15 136.00 | 15 136.00 |
CO Grand total (0 to V) | 30 924.00 | 10 459.00 | 20 465.00 | 30 924.00 |
CS Evaluated investments - equity method | 100.00 | | 100.00 | 100.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 3 000.00 | 3 000.00 | | 3 000.00 |
DD Legal reserve (1) | 300.00 | 300.00 | | 300.00 |
DH Retained earnings | 6 428.00 | 3 711.00 | | 6 428.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -5 653.00 | 2 673.00 | | -5 653.00 |
DL TOTAL (I) | 4 075.00 | 9 684.00 | | 4 075.00 |
DX Trade payables and related accounts | 832.00 | 4 612.00 | | 832.00 |
DY Tax and social security liabilities | 5 095.00 | 7 177.00 | | 5 095.00 |
EA Other liabilities | 10 463.00 | 15 637.00 | | 10 463.00 |
EC TOTAL (IV) | 16 390.00 | 27 426.00 | | 16 390.00 |
EE Grand total (I to V) | 20 465.00 | 37 110.00 | | 20 465.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 49 943.00 | 1 323.00 | 51 266.00 | 49 943.00 |
FJ Net sales | 49 943.00 | 1 323.00 | 51 266.00 | 49 943.00 |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 51 267.00 | |
FW Other purchases and external expenses | | | 30 188.00 | |
FX Taxes, duties, and similar payments | | | 605.00 | |
FY Salaries and Wages | | | 19 950.00 | |
FZ Social Security Contributions | | | 2 767.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 2 592.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 56 103.00 | |
GG - OPERATING RESULT (I - II) | | | -4 836.00 | |
GP Total financial income (V) | | | 2.00 | |
GU Total financial expenses (VI) | | | 699.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -697.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -5 533.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HH Total exceptional expenses (VIII) | 120.00 | 118.00 | | 120.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -817.00 | -770.00 | | -817.00 |
HK Income tax | | 493.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 51 267.00 | 71 028.00 | | 51 267.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 56 920.00 | 68 355.00 | | 56 920.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -5 653.00 | 2 673.00 | | -5 653.00 |
| |
| 5 - Fixed assets increase - decrease | Gross value at beginning of year - Item by item | Revaluation - Disposals | Acquisition - Gross value at year-end | |
0G ACQUISITIONS Total General Total | 15 688.00 | | | 15 688.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 175.00 | | | 175.00 |
I4 DECREASES Grand Total | | | 15 688.00 | |
IN DECREASES Start-up, development, or research expenses | | | 175.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 15 513.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 15 513.00 | | | 15 513.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 7 866.00 | 2 342.00 | | 7 866.00 |
CY DEPRECIATION Start-up, development, or research expenses | 175.00 | | | 175.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 7 691.00 | 2 342.00 | | 7 691.00 |
