| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | | | 807.00 | |
BJ TOTAL (I) | | | 807.00 | |
BT Goods | | | 3 244.00 | |
CF Cash and cash equivalents | | | 35 015.00 | |
CH Prepaid expenses | | | 3 201.00 | |
CJ TOTAL (II) | | | 41 459.00 | |
CO Grand total (0 to V) | | | 42 266.00 | |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | 10 000.00 | | 10 000.00 |
DD Legal reserve (1) | -50 302.00 | -38 487.00 | | -50 302.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 146.00 | -11 815.00 | | 146.00 |
DL TOTAL (I) | -40 156.00 | -40 302.00 | | -40 156.00 |
DV Miscellaneous Loans and Financial Debts (4) | 81 168.00 | 65 908.00 | | 81 168.00 |
DX Trade payables and related accounts | 100.00 | 105.00 | | 100.00 |
DY Tax and social security liabilities | 1 154.00 | 2 178.00 | | 1 154.00 |
EC TOTAL (IV) | 82 422.00 | 68 192.00 | | 82 422.00 |
EE Grand total (I to V) | 42 266.00 | 27 890.00 | | 42 266.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | | | 26 700.00 | |
FG Production sold - services | | | 560.00 | |
FJ Net sales | | | 27 260.00 | |
FR Total operating income (I) | | | 27 260.00 | |
FS Purchases of goods (including customs duties) | | | 17 324.00 | |
FT Inventory change (goods) | | | 5 052.00 | |
FW Other purchases and external expenses | | | 2 085.00 | |
FX Taxes, duties, and similar payments | | | 400.00 | |
FY Salaries and Wages | | | | |
FZ Social Security Contributions | | | | |
GA Operating Expenses - Depreciation and Amortization | | | 2 200.00 | |
GF Total Operating Expenses (II) | | | 27 061.00 | |
GG - OPERATING RESULT (I - II) | | | 199.00 | |
GU Total financial expenses (VI) | | | 53.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -53.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 146.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | | 169.00 | | |
HD Total exceptional income (VII) | | 169.00 | | |
HH Total exceptional expenses (VIII) | | 1.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | 168.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 27 260.00 | 19 160.00 | | 27 260.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 27 114.00 | 30 975.00 | | 27 114.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 146.00 | -11 815.00 | | 146.00 |