| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 104 455.00 | 69 254.00 | 35 202.00 | 104 455.00 |
BD Other fixed assets | 150.00 | | 150.00 | 150.00 |
BJ TOTAL (I) | 104 605.00 | 69 254.00 | 35 352.00 | 104 605.00 |
BX Customers and related accounts | 25 020.00 | 25 020.00 | | 25 020.00 |
BZ Other receivables | 7 225.00 | | 7 225.00 | 7 225.00 |
CF Cash and cash equivalents | 14 899.00 | | 14 899.00 | 14 899.00 |
CJ TOTAL (II) | 47 143.00 | 25 020.00 | 22 123.00 | 47 143.00 |
CO Grand total (0 to V) | 151 749.00 | 94 274.00 | 57 475.00 | 151 749.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 25 000.00 | 25 000.00 | | 25 000.00 |
DD Legal reserve (1) | 1 014.00 | 1 014.00 | | 1 014.00 |
DH Retained earnings | -49 721.00 | -45 108.00 | | -49 721.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 13 070.00 | -4 613.00 | | 13 070.00 |
DL TOTAL (I) | -10 636.00 | -23 707.00 | | -10 636.00 |
DP Provisions for Risks | | 6 293.00 | | |
DR TOTAL (IV) | | 6 293.00 | | |
DV Miscellaneous Loans and Financial Debts (4) | 60 882.00 | 82 673.00 | | 60 882.00 |
DX Trade payables and related accounts | 7 230.00 | 8 088.00 | | 7 230.00 |
EC TOTAL (IV) | 68 111.00 | 90 761.00 | | 68 111.00 |
EE Grand total (I to V) | 57 475.00 | 73 348.00 | | 57 475.00 |
EG Accrued income and payables due within one year | 68 111.00 | 90 761.00 | | 68 111.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 50 200.00 | | 50 200.00 | 50 200.00 |
FJ Net sales | 50 200.00 | | 50 200.00 | 50 200.00 |
FQ Other income | | | 11.00 | |
FR Total operating income (I) | | | 50 211.00 | |
FW Other purchases and external expenses | | | 24 519.00 | |
FX Taxes, duties, and similar payments | | | 449.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 12 153.00 | |
GE Other Expenses | | | 20.00 | |
GF Total Operating Expenses (II) | | | 37 141.00 | |
GG - OPERATING RESULT (I - II) | | | 13 070.00 | |
GJ Financial income from other securities and fixed asset receivables | | | | |
GP Total financial income (V) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 13 070.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HC Reversals of provisions and transfers of expenses | 6 293.00 | 5 051.00 | | 6 293.00 |
HD Total exceptional income (VII) | 6 293.00 | 5 051.00 | | 6 293.00 |
HE Exceptional expenses on management operations | 6 293.00 | | | 6 293.00 |
HH Total exceptional expenses (VIII) | 6 293.00 | | | 6 293.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | | 5 051.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 56 504.00 | 149 454.00 | | 56 504.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 43 434.00 | 154 067.00 | | 43 434.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 13 070.00 | -4 613.00 | | 13 070.00 |
