| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 1 672.00 | 1 672.00 | | 1 672.00 |
BD Other fixed assets | 20.00 | | 20.00 | 20.00 |
BJ TOTAL (I) | 1 692.00 | 1 672.00 | 20.00 | 1 692.00 |
BX Customers and related accounts | 39 138.00 | | 39 138.00 | 39 138.00 |
BZ Other receivables | 206.00 | | 206.00 | 206.00 |
CD Marketable securities | 22 373.00 | | 22 373.00 | 22 373.00 |
CF Cash and cash equivalents | 783.00 | | 783.00 | 783.00 |
CH Prepaid expenses | 1 445.00 | | 1 445.00 | 1 445.00 |
CJ TOTAL (II) | 63 945.00 | | 63 945.00 | 63 945.00 |
CO Grand total (0 to V) | 65 637.00 | 1 672.00 | 63 965.00 | 65 637.00 |
| |
| 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 |
DG Other reserves | 37 192.00 | 36 433.00 | | 37 192.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 7 822.00 | 759.00 | | 7 822.00 |
DL TOTAL (I) | 48 314.00 | 40 492.00 | | 48 314.00 |
DV Miscellaneous Loans and Financial Debts (4) | 36.00 | 2.00 | | 36.00 |
DX Trade payables and related accounts | 1 236.00 | 1 200.00 | | 1 236.00 |
DY Tax and social security liabilities | 14 379.00 | 3 570.00 | | 14 379.00 |
EC TOTAL (IV) | 15 651.00 | 4 771.00 | | 15 651.00 |
EE Grand total (I to V) | 63 965.00 | 45 263.00 | | 63 965.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | | 73 180.00 | |
FJ Net sales | | | 73 180.00 | |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 73 181.00 | |
FW Other purchases and external expenses | | | 8 353.00 | |
FX Taxes, duties, and similar payments | | | 5 139.00 | |
FY Salaries and Wages | | | 30 480.00 | |
FZ Social Security Contributions | | | 19 487.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 778.00 | |
GF Total Operating Expenses (II) | | | 64 238.00 | |
GG - OPERATING RESULT (I - II) | | | 8 944.00 | |
GL Other interest and similar income | | | 336.00 | |
GP Total financial income (V) | | | 336.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 336.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 9 280.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 66.00 | | | 66.00 |
HH Total exceptional expenses (VIII) | 66.00 | | | 66.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -66.00 | | | -66.00 |
HK Income tax | 1 392.00 | 134.00 | | 1 392.00 |
HL TOTAL REVENUE (I + III + V + VII) | 73 518.00 | 53 938.00 | | 73 518.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 65 696.00 | 53 179.00 | | 65 696.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 7 822.00 | 759.00 | | 7 822.00 |
