| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 7 671.00 | 7 671.00 | | 7 671.00 |
BJ TOTAL (I) | 7 671.00 | 7 671.00 | | 7 671.00 |
CF Cash and cash equivalents | 207 487.00 | | 207 487.00 | 207 487.00 |
CJ TOTAL (II) | 207 487.00 | | 207 487.00 | 207 487.00 |
CO Grand total (0 to V) | 215 159.00 | 7 671.00 | 207 487.00 | 215 159.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 125 000.00 | | | 125 000.00 |
DD Legal reserve (1) | 185.00 | | | 185.00 |
DG Other reserves | 1 663.00 | | | 1 663.00 |
DH Retained earnings | 35 041.00 | | | 35 041.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 24 717.00 | | | 24 717.00 |
DL TOTAL (I) | 186 607.00 | | | 186 607.00 |
DX Trade payables and related accounts | 7 418.00 | | | 7 418.00 |
DY Tax and social security liabilities | 13 461.00 | | | 13 461.00 |
EC TOTAL (IV) | 20 879.00 | | | 20 879.00 |
EE Grand total (I to V) | 207 487.00 | | | 207 487.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | | | 2 453.00 | |
FG Production sold - services | | | 55 850.00 | |
FJ Net sales | | | 58 303.00 | |
FR Total operating income (I) | | | 58 303.00 | |
FS Purchases of goods (including customs duties) | | | 1 802.00 | |
FU Purchases of raw materials and other supplies | | | 1 132.00 | |
FW Other purchases and external expenses | | | 11 721.00 | |
FX Taxes, duties, and similar payments | | | 255.00 | |
FY Salaries and Wages | | | 12 000.00 | |
FZ Social Security Contributions | | | 6 139.00 | |
GA Operating Expenses - Depreciation and Amortization | | | | |
GF Total Operating Expenses (II) | | | 33 050.00 | |
GG - OPERATING RESULT (I - II) | | | 25 253.00 | |
GK Income from other securities and fixed asset receivables | | | 3 826.00 | |
GP Total financial income (V) | | | 3 826.00 | |
GR Interest and similar expenses | | | | |
GU Total financial expenses (VI) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | 3 826.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 29 079.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 4 362.00 | 5 260.00 | | 4 362.00 |
HL TOTAL REVENUE (I + III + V + VII) | 62 130.00 | 78 207.00 | | 62 130.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 37 412.00 | 48 400.00 | | 37 412.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 24 717.00 | 29 807.00 | | 24 717.00 |