| |
| 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 | 5 078.00 | 4 785.00 | 292.00 | 5 078.00 |
AT Other tangible assets | 13 246.00 | 13 246.00 | | 13 246.00 |
BJ TOTAL (I) | 18 324.00 | 18 032.00 | 292.00 | 18 324.00 |
BX Customers and related accounts | 5 670.00 | | 5 670.00 | 5 670.00 |
BZ Other receivables | 488.00 | | 488.00 | 488.00 |
CF Cash and cash equivalents | 31 379.00 | | 31 379.00 | 31 379.00 |
CH Prepaid expenses | | | | |
CJ TOTAL (II) | 37 537.00 | | 37 537.00 | 37 537.00 |
CO Grand total (0 to V) | 55 861.00 | 18 032.00 | 37 830.00 | 55 861.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | 1 000.00 | | 1 000.00 |
DD Legal reserve (1) | 500.00 | 500.00 | | 500.00 |
DH Retained earnings | 42 599.00 | 64 522.00 | | 42 599.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -18 918.00 | -21 923.00 | | -18 918.00 |
DL TOTAL (I) | 25 181.00 | 44 099.00 | | 25 181.00 |
DV Miscellaneous Loans and Financial Debts (4) | 337.00 | 313.00 | | 337.00 |
DX Trade payables and related accounts | 1 920.00 | 2 160.00 | | 1 920.00 |
DY Tax and social security liabilities | 10 391.00 | 10 292.00 | | 10 391.00 |
EC TOTAL (IV) | 12 648.00 | 12 765.00 | | 12 648.00 |
EE Grand total (I to V) | 37 830.00 | 56 864.00 | | 37 830.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 34 704.00 | | 34 704.00 | 34 704.00 |
FJ Net sales | 34 704.00 | | 34 704.00 | 34 704.00 |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 34 705.00 | |
FW Other purchases and external expenses | | | 7 186.00 | |
FX Taxes, duties, and similar payments | | | 726.00 | |
FY Salaries and Wages | | | 31 596.00 | |
FZ Social Security Contributions | | | 13 099.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 016.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 53 623.00 | |
GG - OPERATING RESULT (I - II) | | | -18 918.00 | |
GI Supported loss or transferred profit (IV) | | | 1.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -18 918.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HF Exceptional expenses on capital transactions | | 4.00 | | |
HH Total exceptional expenses (VIII) | | 4.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -4.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 34 705.00 | 33 246.00 | | 34 705.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 53 623.00 | 55 169.00 | | 53 623.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -18 918.00 | -21 923.00 | | -18 918.00 |
