| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 6 006.00 | 5 353.00 | 653.00 | 6 006.00 |
BJ TOTAL (I) | 6 006.00 | 5 353.00 | 653.00 | 6 006.00 |
BX Customers and related accounts | 9 708.00 | 2 490.00 | 7 218.00 | 9 708.00 |
BZ Other receivables | 330.00 | | 330.00 | 330.00 |
CF Cash and cash equivalents | 24 679.00 | | 24 679.00 | 24 679.00 |
CH Prepaid expenses | 239.00 | | 239.00 | 239.00 |
CJ TOTAL (II) | 34 956.00 | 2 490.00 | 32 466.00 | 34 956.00 |
CO Grand total (0 to V) | 40 962.00 | 7 843.00 | 33 119.00 | 40 962.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 500.00 | 1 500.00 | | 1 500.00 |
DD Legal reserve (1) | 150.00 | 150.00 | | 150.00 |
DG Other reserves | 18 310.00 | 18 310.00 | | 18 310.00 |
DH Retained earnings | -8 663.00 | -23 565.00 | | -8 663.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -15 516.00 | 14 902.00 | | -15 516.00 |
DL TOTAL (I) | -4 219.00 | 11 297.00 | | -4 219.00 |
DV Miscellaneous Loans and Financial Debts (4) | 25 363.00 | 24 069.00 | | 25 363.00 |
DX Trade payables and related accounts | 2 721.00 | 6 905.00 | | 2 721.00 |
DY Tax and social security liabilities | 9 251.00 | 9 690.00 | | 9 251.00 |
EA Other liabilities | 2.00 | | | 2.00 |
EC TOTAL (IV) | 37 338.00 | 40 664.00 | | 37 338.00 |
EE Grand total (I to V) | 33 119.00 | 51 961.00 | | 33 119.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 47 510.00 | | 47 510.00 | 47 510.00 |
FJ Net sales | 47 510.00 | | 47 510.00 | 47 510.00 |
FO Operating subsidies | | | | |
FQ Other income | | | 2.00 | |
FR Total operating income (I) | | | 47 512.00 | |
FW Other purchases and external expenses | | | 21 523.00 | |
FX Taxes, duties, and similar payments | | | 1 174.00 | |
FY Salaries and Wages | | | 28 860.00 | |
FZ Social Security Contributions | | | 11 107.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 359.00 | |
GC Operating Expenses - Current Assets: Provisions | | | | |
GE Other Expenses | | | 5.00 | |
GF Total Operating Expenses (II) | | | 63 028.00 | |
GG - OPERATING RESULT (I - II) | | | -15 516.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -15 516.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | | 51.00 | | |
HD Total exceptional income (VII) | | 51.00 | | |
HE Exceptional expenses on management operations | | 220.00 | | |
HH Total exceptional expenses (VIII) | | 220.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -169.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 47 512.00 | 98 788.00 | | 47 512.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 63 028.00 | 83 886.00 | | 63 028.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -15 516.00 | 14 902.00 | | -15 516.00 |
