| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | | | 4 619.00 | |
AR Technical installations, industrial equipment and tools | | | 869.00 | |
AT Other tangible assets | | | 601.00 | |
BH Other financial assets | | | 1 930.00 | |
BJ TOTAL (I) | | | 8 020.00 | |
BV Advances and down payments on orders | | | 1 000.00 | |
BX Customers and related accounts | | | 101 839.00 | |
BZ Other receivables | | | 31 202.00 | |
CF Cash and cash equivalents | | | 46 157.00 | |
CH Prepaid expenses | | | 274.00 | |
CJ TOTAL (II) | | | 180 474.00 | |
CO Grand total (0 to V) | | | 188 494.00 | |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 30 000.00 | | | 30 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 23 888.00 | | | 23 888.00 |
DL TOTAL (I) | 53 888.00 | | | 53 888.00 |
DX Trade payables and related accounts | 99 262.00 | | | 99 262.00 |
DY Tax and social security liabilities | 35 345.00 | | | 35 345.00 |
EC TOTAL (IV) | 134 606.00 | | | 134 606.00 |
EE Grand total (I to V) | 188 495.00 | | | 188 495.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 468 310.00 | | 468 310.00 | 468 310.00 |
FJ Net sales | 468 310.00 | | 468 310.00 | 468 310.00 |
FO Operating subsidies | | | 856.00 | |
FQ Other income | | | 2.00 | |
FR Total operating income (I) | | | 469 168.00 | |
FU Purchases of raw materials and other supplies | | | 64 835.00 | |
FW Other purchases and external expenses | | | 287 377.00 | |
FX Taxes, duties, and similar payments | | | 950.00 | |
FY Salaries and Wages | | | 58 758.00 | |
FZ Social Security Contributions | | | 27 915.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 833.00 | |
GE Other Expenses | | | 15.00 | |
GF Total Operating Expenses (II) | | | 441 683.00 | |
GG - OPERATING RESULT (I - II) | | | 27 484.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 27 484.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 3 596.00 | | | 3 596.00 |
HL TOTAL REVENUE (I + III + V + VII) | 469 168.00 | | | 469 168.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 445 279.00 | | | 445 279.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 23 888.00 | | | 23 888.00 |